| Bankruptcy risk for industry | | 1.4% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.4% |
|
| Bankruptcy risk | | 0.0% |
0.0% |
23.4% |
21.8% |
19.7% |
17.0% |
29.4% |
13.9% |
|
| Credit score (0-100) | | 0 |
0 |
5 |
5 |
7 |
10 |
1 |
15 |
|
| Credit rating | | N/A |
N/A |
C |
C |
C |
B |
C |
B |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
-0.0 |
0.0 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 0.0 |
0.0 |
218 |
7.6 |
2.2 |
121 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
0.0 |
33.7 |
-18.8 |
-11.7 |
4.8 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
0.0 |
33.7 |
-18.8 |
-11.7 |
4.8 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
0.0 |
33.7 |
-18.8 |
-11.7 |
4.2 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
0.0 |
26.3 |
-14.7 |
-15.8 |
4.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
0.0 |
33.7 |
-18.8 |
-11.7 |
4.2 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
0.0 |
27.0 |
12.3 |
-3.5 |
0.7 |
0.0 |
0.0 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0.0 |
0.0 |
35.5 |
23.7 |
7.5 |
49.0 |
0.0 |
0.0 |
|
|
| Net Debt | | 0.0 |
0.0 |
-35.5 |
-19.6 |
-5.5 |
-49.0 |
0.0 |
0.0 |
|
|
See the entire balance sheet |
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net sales growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Gross profit | | 0.0 |
0.0 |
218 |
7.6 |
2.2 |
121 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
0.0% |
-96.5% |
-71.2% |
5,457.6% |
-100.0% |
0.0% |
|
| Employees | | 0 |
0 |
1 |
3 |
3 |
3 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
200.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 0 |
0 |
35 |
24 |
7 |
49 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
0.0% |
0.0% |
-33.2% |
-68.5% |
555.2% |
-100.0% |
0.0% |
|
| Added value | | 0.0 |
0.0 |
33.7 |
-18.8 |
-11.7 |
4.8 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
0.0 |
1.0 |
-1.0 |
-2.0 |
1.0 |
0.0 |
0.0 |
|
| EBITDA % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | 0.0% |
0.0% |
15.5% |
-247.8% |
-535.1% |
3.9% |
0.0% |
0.0% |
|
| Net Earnings % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| ROA % | | 0.0% |
0.0% |
94.9% |
-63.4% |
-67.2% |
15.9% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
0.0% |
124.9% |
-95.6% |
-190.1% |
1,414.8% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
0.0% |
97.5% |
-74.9% |
-160.1% |
103.4% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
0.0% |
76.0% |
51.8% |
-32.1% |
1.4% |
0.0% |
0.0% |
|
| Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net int. bear. debt to EBITDA, % | | 0.0% |
0.0% |
-105.4% |
104.4% |
46.9% |
-1,025.3% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Trade debtors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net working capital | | 0.0 |
0.0 |
27.0 |
12.3 |
-3.5 |
0.7 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | 0 |
0 |
34 |
-6 |
-4 |
2 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
0 |
34 |
-6 |
-4 |
2 |
0 |
0 |
|
| EBIT / employee | | 0 |
0 |
34 |
-6 |
-4 |
2 |
0 |
0 |
|
| Net earnings / employee | | 0 |
0 |
26 |
-5 |
-5 |
1 |
0 |
0 |
|