Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordal Domicil 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   0.0% 0.0% 0.8% 0.9% 0.8% 1.1% 8.5% 8.3%   Credit score (0-100)   0 0 91 89 91 82 29 30   Credit rating   N/A N/A AA A AA A BB BB   Credit limit (kDKK)   0.0 0.0 873.6 885.6 982.1 391.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 1,638 1,467 1,440 819 0.0 0.0   EBITDA   0.0 0.0 1,638 1,467 1,440 819 0.0 0.0   EBIT   0.0 0.0 1,058 886 854 233 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 797.4 642.3 594.1 -21.3 0.0 0.0   Net earnings   0.0 0.0 591.7 461.2 462.8 -21.6 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 797 642 594 -21.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 24,120 23,539 23,082 22,880 0.0 0.0   Shareholders equity total   0.0 0.0 9,779 10,418 11,074 11,048 10,451 10,451   Interest-bearing liabilities   0.0 0.0 12,016 11,199 9,902 9,503 0.0 0.0   Balance sheet total (assets)   0.0 0.0 25,246 25,164 24,582 24,281 10,451 10,451   Net Debt   0.0 0.0 12,016 10,723 9,575 9,333 -10,451 -10,451     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 1,638 1,467 1,440 819 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -10.5% -1.8% -43.1% -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 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 25,246 25,164 24,582 24,281 10,451 10,451   Balance sheet change%   0.0% 0.0% 0.0% -0.3% -2.3% -1.2% -57.0% 0.0%   Added value   0.0 0.0 1,638.5 1,466.6 1,434.2 819.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 23,539 -1,161 -1,044 -788 -22,880 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 64.6% 60.4% 59.3% 28.4% 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% 0.0% 4.3% 3.6% 3.5% 1.1% 0.0% 0.0%   ROI %   0.0% 0.0% 4.3% 3.6% 3.6% 1.1% 0.0% 0.0%   ROE %   0.0% 0.0% 6.1% 4.6% 4.3% -0.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 38.7% 41.4% 45.0% 45.5% 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, %   0.0% 0.0% 733.3% 731.2% 664.8% 1,139.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 122.9% 107.5% 89.4% 86.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 4.8% 2.3% 2.7% 3.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.2 0.3 0.3 0.2 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.3 0.3 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 475.7 327.6 169.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -4,615.9 -4,176.6 -3,797.1 -5,923.0 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  2018 N/A 2019 N/A 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