| Bankruptcy risk for industry | | 5.9% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
|
| Bankruptcy risk | | 0.0% |
9.3% |
5.3% |
12.2% |
7.2% |
7.3% |
16.1% |
15.9% |
|
| Credit score (0-100) | | 0 |
29 |
44 |
21 |
35 |
33 |
10 |
11 |
|
| Credit rating | | N/A |
B |
BB |
B |
BB |
BB |
B |
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 |
3.3 |
137 |
-214 |
137 |
81.8 |
0.0 |
0.0 |
|
| EBITDA | | 0.0 |
-36.1 |
92.8 |
-259 |
91.7 |
31.1 |
0.0 |
0.0 |
|
| EBIT | | 0.0 |
-52.4 |
84.8 |
-267 |
83.7 |
27.9 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | 0.0 |
-51.6 |
82.4 |
-266.1 |
79.4 |
21.2 |
0.0 |
0.0 |
|
| Net earnings | | 0.0 |
-36.7 |
60.0 |
-208.4 |
61.8 |
16.5 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | 0.0 |
-51.6 |
82.4 |
-266 |
79.4 |
21.2 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
|
| Tangible assets total | | 0.0 |
28.6 |
20.7 |
12.7 |
4.8 |
1.6 |
0.0 |
0.0 |
|
| Shareholders equity total | | 0.0 |
235 |
195 |
-13.6 |
48.2 |
64.7 |
-15.3 |
-15.3 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
103 |
302 |
112 |
116 |
15.3 |
15.3 |
|
| Balance sheet total (assets) | | 0.0 |
422 |
483 |
385 |
396 |
367 |
0.0 |
0.0 |
|
|
| Net Debt | | 0.0 |
-37.8 |
-139 |
228 |
-54.6 |
17.2 |
15.3 |
15.3 |
|
|
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 |
3.3 |
137 |
-214 |
137 |
81.8 |
0.0 |
0.0 |
|
| Gross profit growth | | 0.0% |
0.0% |
4,017.7% |
0.0% |
0.0% |
-40.3% |
-100.0% |
0.0% |
|
| Employees | | 0 |
1 |
1 |
1 |
1 |
1 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
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 |
422 |
483 |
385 |
396 |
367 |
0 |
0 |
|
| Balance sheet change% | | 0.0% |
0.0% |
14.3% |
-20.2% |
2.8% |
-7.3% |
-100.0% |
0.0% |
|
| Added value | | 0.0 |
-36.1 |
92.8 |
-259.3 |
91.7 |
31.1 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | 0 |
12 |
-16 |
-16 |
-16 |
-6 |
-2 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | 0.0 |
-1.0 |
1.0 |
-1.0 |
1.0 |
2.0 |
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% |
-1,573.3% |
61.8% |
124.6% |
61.2% |
34.1% |
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% |
-12.2% |
19.0% |
-59.4% |
21.9% |
8.2% |
0.0% |
0.0% |
|
| ROI % | | 0.0% |
-21.9% |
31.9% |
-84.5% |
36.7% |
18.3% |
0.0% |
0.0% |
|
| ROE % | | 0.0% |
-15.6% |
28.0% |
-71.9% |
28.5% |
29.3% |
0.0% |
0.0% |
|
| Equity ratio % | | 0.0% |
55.6% |
40.4% |
-3.4% |
12.2% |
17.6% |
-100.0% |
-100.0% |
|
| 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% |
104.6% |
-149.5% |
-88.0% |
-59.5% |
55.2% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
53.0% |
-2,223.3% |
231.9% |
179.6% |
-100.0% |
-100.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
7.1% |
2.1% |
3.6% |
8.8% |
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 |
206.1 |
181.5 |
-14.7 |
43.4 |
63.1 |
-7.6 |
-7.6 |
|
| 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 |
-36 |
93 |
-259 |
92 |
31 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | 0 |
-36 |
93 |
-259 |
92 |
31 |
0 |
0 |
|
| EBIT / employee | | 0 |
-52 |
85 |
-267 |
84 |
28 |
0 |
0 |
|
| Net earnings / employee | | 0 |
-37 |
60 |
-208 |
62 |
17 |
0 |
0 |
|