Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NØRSKOV BYG ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   6.6% 5.5% 6.3% 6.4% 8.3% 3.9% 11.8% 11.8%   Credit score (0-100)   37 42 37 35 29 49 20 20   Credit rating   BBB BBB BBB BBB BB BBB BB BB   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 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,480 1,806 1,807 1,591 2,291 2,376 0.0 0.0   EBITDA   93.8 327 170 -299 271 300 0.0 0.0   EBIT   71.6 303 156 -321 258 287 0.0 0.0   Pre-tax profit (PTP)   58.2 303.3 152.5 -321.2 249.7 287.7 0.0 0.0   Net earnings   42.0 215.8 116.0 -251.6 170.0 221.0 0.0 0.0   Pre-tax profit without non-rec. items   58.2 303 153 -321 250 288 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   46.9 49.9 36.0 54.0 40.6 27.3 0.0 0.0   Shareholders equity total   73.3 289 405 154 323 545 465 465   Interest-bearing liabilities   55.7 91.7 115 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   632 796 1,854 961 1,090 1,148 465 465   Net Debt   -351 -370 -1,373 -192 -728 -738 -465 -465     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A 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   1,480 1,806 1,807 1,591 2,291 2,376 0.0 0.0   Gross profit growth   -17.9% 22.0% 0.1% -12.0% 44.1% 3.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   -1,386.3 -1,478.8 -1,636.9 -1,889.8 -2,020.2 -2,076.1 0.0 0.0   Balance sheet total (assets)   632 796 1,854 961 1,090 1,148 465 465   Balance sheet change%   13.0% 26.0% 132.8% -48.1% 13.4% 5.3% -59.5% 0.0%   Added value   1,480.1 1,806.0 1,807.3 1,590.6 2,300.0 2,376.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -30 -21 -28 -4 -27 -27 -27 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A 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 (%)   4.8% 16.8% 8.7% -20.2% 11.3% 12.1% 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 %   12.0% 42.5% 11.8% -22.8% 25.1% 25.7% 0.0% 0.0%   ROI %   84.9% 118.9% 34.7% -95.3% 108.1% 66.3% 0.0% 0.0%   ROE %   80.2% 119.1% 33.4% -90.1% 71.3% 50.9% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   11.6% 36.3% 21.9% 16.0% 29.7% 47.5% 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, %   -373.8% -113.2% -805.8% 64.1% -268.5% -245.7% 0.0% 0.0%   Gearing %   76.0% 31.7% 28.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   42.0% 0.0% 3.8% 0.2% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.0 1.5 1.3 0.8 1.0 1.5 0.0 0.0   Current Ratio   1.0 1.5 1.3 1.1 1.4 1.9 0.0 0.0   Cash and cash equivalent   406.4 461.9 1,488.2 191.6 728.0 737.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A 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   26.4 239.2 369.2 99.5 282.9 517.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0