Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDBJERG 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.0% 1.0%   Bankruptcy risk   0.8% 0.8% 0.6% 0.6% 0.8% 0.7% 7.6% 7.6%   Credit score (0-100)   92 94 98 96 90 95 2 2   Credit rating   AA AA AA AA AA AA BB BB   Credit limit (kDKK)   1,820.5 1,732.2 2,145.1 2,713.4 3,047.6 3,096.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -158 -89.5 -143 -245 -306 -393 0.0 0.0   EBITDA   -594 -588 -655 -850 -782 -855 0.0 0.0   EBIT   -594 -668 -739 -918 -943 -908 0.0 0.0   Pre-tax profit (PTP)   8,324.8 -368.7 2,742.7 8,125.2 12,193.5 321.8 0.0 0.0   Net earnings   8,370.8 -76.0 2,499.7 8,070.5 11,891.1 1,109.1 0.0 0.0   Pre-tax profit without non-rec. items   8,325 -369 2,743 8,125 12,193 322 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 274 213 485 185 115 0.0 0.0   Shareholders equity total   22,904 20,328 22,327 28,898 37,789 33,898 19,006 19,006   Interest-bearing liabilities   1,902 2,519 14.4 3,102 5,392 5,650 0.0 0.0   Balance sheet total (assets)   24,910 23,883 22,768 33,072 48,111 39,592 19,006 19,006   Net Debt   -10,424 -9,240 -10,827 -7,578 -9,287 -6,386 -19,006 -19,006     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -158 -89.5 -143 -245 -306 -393 0.0 0.0   Gross profit growth   -406.1% 43.3% -59.5% -72.0% -24.8% -28.4% 0.0% 0.0%   Employees   1 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)   24,910 23,883 22,768 33,072 48,111 39,592 19,006 19,006   Balance sheet change%   63.9% -4.1% -4.7% 45.3% 45.5% -17.7% -52.0% 0.0%   Added value   -594.0 -668.3 -738.8 -917.8 -943.1 -907.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 194 -146 205 -461 -123 -115 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   376.7% 747.0% 517.7% 373.9% 307.8% 230.8% 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 %   41.6% 1.3% 11.9% 29.2% 30.3% 7.0% 0.0% 0.0%   ROI %   41.9% 1.3% 12.3% 30.0% 32.7% 7.5% 0.0% 0.0%   ROE %   44.1% -0.4% 11.7% 31.5% 35.7% 3.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   91.9% 85.1% 98.1% 87.4% 78.5% 85.6% 50.0% 50.0%   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, %   1,754.9% 1,572.3% 1,653.7% 891.4% 1,187.5% 747.2% 0.0% 0.0%   Gearing %   8.3% 12.4% 0.1% 10.7% 14.3% 16.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 31.1% 3.4% 2.5% 2.5% 50.1% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   7.4 3.8 25.8 3.5 1.9 3.1 0.0 0.0   Current Ratio   7.4 3.8 25.8 3.5 1.9 3.1 0.0 0.0   Cash and cash equivalent   12,326.8 11,758.7 10,841.3 10,680.4 14,679.1 12,036.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   506.8 -1,738.5 563.3 -110.1 -5,178.6 96.0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -594 -668 -739 -918 -943 -908 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -594 -588 -655 -850 -782 -855 0 0   EBIT / employee   -594 -668 -739 -918 -943 -908 0 0   Net earnings / employee   8,371 -76 2,500 8,070 11,891 1,109 0 0