Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NICOLINE 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   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 1.5% 3.6%   Bankruptcy risk   8.3% 10.0% 17.3% 6.1% 9.2% 8.0% 20.4% 16.4%   Credit score (0-100)   31 26 9 37 26 29 5 11   Credit rating   BB BB BB BBB BB BB B 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   699 828 552 921 720 702 0.0 0.0   EBITDA   -76.8 -29.7 -59.4 205 -81.4 125 0.0 0.0   EBIT   -92.8 -41.1 -71.2 192 -93.6 104 0.0 0.0   Pre-tax profit (PTP)   -119.3 -69.9 -86.7 184.6 -105.3 95.6 0.0 0.0   Net earnings   -101.3 -56.5 -52.2 130.3 -79.5 85.7 0.0 0.0   Pre-tax profit without non-rec. items   -119 -69.9 -86.7 185 -105 95.6 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   58.6 48.1 37.6 27.1 16.6 6.1 0.0 0.0   Shareholders equity total   116 59.2 7.0 137 57.7 143 93.4 93.4   Interest-bearing liabilities   313 257 47.7 0.0 209 42.0 0.0 0.0   Balance sheet total (assets)   715 615 569 855 536 546 93.4 93.4   Net Debt   302 239 35.7 -357 193 -38.9 -93.4 -93.4     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   699 828 552 921 720 702 0.0 0.0   Gross profit growth   -27.3% 18.5% -33.3% 66.8% -21.9% -2.4% -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   0.0 0.0 0.0 0.0 -801.3 -577.5 0.0 0.0   Balance sheet total (assets)   715 615 569 855 536 546 93 93   Balance sheet change%   -10.3% -13.9% -7.5% 50.3% -37.4% 1.9% -82.9% 0.0%   Added value   -76.8 -29.7 -59.4 205.4 720.8 702.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -27 -22 -22 -24 -23 -31 -6 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 -1.0 1.0 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 (%)   -13.3% -5.0% -12.9% 20.9% -13.0% 14.9% 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 %   -12.3% -6.2% -12.0% 27.0% -13.5% 19.3% 0.0% 0.0%   ROI %   -21.2% -11.0% -38.4% 200.5% -46.3% 46.2% 0.0% 0.0%   ROE %   -60.9% -64.6% -157.9% 180.7% -81.5% 85.2% 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 %   16.2% 9.6% 1.2% 16.1% 10.8% 26.3% 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, %   -392.8% -806.0% -60.1% -173.6% -237.1% -31.1% 0.0% 0.0%   Gearing %   270.9% 434.1% 684.4% 0.0% 362.5% 29.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.8% 10.1% 10.2% 32.7% 11.2% 7.1% 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   0.1 0.1 0.1 0.5 0.1 0.3 0.0 0.0   Current Ratio   0.9 0.8 0.7 1.0 0.9 1.1 0.0 0.0   Cash and cash equivalent   11.6 17.5 12.0 356.7 16.3 80.8 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   -52.7 -112.1 -188.3 6.8 -50.7 45.5 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