Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordjysk El & Alarm A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   3.0% 4.1% 7.0% 4.6% 3.8% 2.9% 10.0% 9.8%   Credit score (0-100)   58 49 33 46 50 59 24 25   Credit rating   BBB BBB BBB BBB BBB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,601 6,295 6,500 6,901 7,484 7,374 0.0 0.0   EBITDA   400 1,190 332 957 1,017 436 0.0 0.0   EBIT   337 1,100 249 827 842 191 0.0 0.0   Pre-tax profit (PTP)   346.8 1,024.3 232.2 829.9 810.9 123.8 0.0 0.0   Net earnings   267.6 785.5 201.9 635.3 629.7 91.2 0.0 0.0   Pre-tax profit without non-rec. items   347 1,024 232 830 811 124 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   1,651 1,663 606 671 968 1,093 0.0 0.0   Shareholders equity total   748 1,533 1,345 1,980 1,610 1,701 1,201 1,201   Interest-bearing liabilities   2,518 786 0.0 0.0 1,281 1,351 0.0 0.0   Balance sheet total (assets)   4,454 5,455 4,437 4,471 5,038 4,853 1,201 1,201   Net Debt   2,515 566 -27.6 -227 1,277 1,347 -1,201 -1,201     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   4,601 6,295 6,500 6,901 7,484 7,374 0.0 0.0   Gross profit growth   -15.6% 36.8% 3.3% 6.2% 8.4% -1.5% -100.0% 0.0%   Employees   0 17 15 15 16 18 0 0   Employee growth %   -100.0% 0.0% -11.8% 0.0% 6.7% 12.5% -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)   4,454 5,455 4,437 4,471 5,038 4,853 1,201 1,201   Balance sheet change%   17.4% 22.5% -18.7% 0.7% 12.7% -3.7% -75.3% 0.0%   Added value   400.5 1,190.1 332.3 957.2 972.7 435.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   29 -79 -1,140 -66 123 -120 -1,093 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   7.3% 17.5% 3.8% 12.0% 11.3% 2.6% 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 %   10.5% 21.7% 5.4% 19.3% 18.1% 4.3% 0.0% 0.0%   ROI %   14.0% 38.5% 14.6% 51.3% 34.6% 7.0% 0.0% 0.0%   ROE %   43.6% 68.9% 14.0% 38.2% 35.1% 5.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   16.8% 28.5% 30.3% 44.5% 32.0% 35.1% 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, %   627.9% 47.5% -8.3% -23.7% 125.6% 309.0% 0.0% 0.0%   Gearing %   336.8% 51.2% 0.0% 0.0% 79.5% 79.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 3.1% 9.0% 0.0% 7.8% 6.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.7 1.0 1.1 1.3 1.1 1.0 0.0 0.0   Current Ratio   0.9 1.1 1.2 1.5 1.2 1.2 0.0 0.0   Cash and cash equivalent   2.8 219.7 27.6 226.7 3.8 3.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -334.2 306.8 678.1 1,272.0 653.1 627.5 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 70 22 64 61 24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 70 22 64 64 24 0 0   EBIT / employee   0 65 17 55 53 11 0 0   Net earnings / employee   0 46 13 42 39 5 0 0