Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

N.B. Ferdinandsen & Sønner A/S

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% 1.3% 1.3%   Bankruptcy risk   0.0% 0.0% 24.6% 6.5% 4.0% 6.1% 7.0% 6.9%   Credit score (0-100)   0 0 3 35 49 32 11 11   Credit rating   N/A N/A C BB BB BB 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 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 1,223 1,746 2,194 2,612 0.0 0.0   EBITDA   0.0 0.0 -856 352 451 1,112 0.0 0.0   EBIT   0.0 0.0 -978 171 266 995 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -1,018.6 121.6 21.4 573.9 0.0 0.0   Net earnings   0.0 0.0 -785.0 75.9 16.0 434.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -1,019 122 21.4 574 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 0.0 227 116 1.8 112 0.0 0.0   Shareholders equity total   0.0 0.0 -385 -309 -293 142 -258 -258   Interest-bearing liabilities   0.0 0.0 309 321 7,231 2,319 328 328   Balance sheet total (assets)   0.0 0.0 1,784 6,617 10,694 9,159 70.0 70.0   Net Debt   0.0 0.0 -671 -2,877 2,887 2,224 328 328     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 1,223 1,746 2,194 2,612 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 42.7% 25.7% 19.0% -100.0% 0.0%   Employees   0 0 6 4 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% -33.3% 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)   0 0 1,784 6,617 10,694 9,159 70 70   Balance sheet change%   0.0% 0.0% 0.0% 270.8% 61.6% -14.4% -99.2% 0.0%   Added value   0.0 0.0 -856.2 351.6 446.7 1,112.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 385 -361 -369 -78 -112 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 1.0 2.0 3.0 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% -79.9% 9.8% 12.1% 38.1% 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 %   0.0% 0.0% -45.1% 3.8% 3.1% 10.0% 0.0% 0.0%   ROI %   0.0% 0.0% -222.5% 38.3% 7.2% 20.7% 0.0% 0.0%   ROE %   0.0% 0.0% -44.0% 1.8% 0.2% 8.0% 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% -32.2% -26.4% -2.9% 1.8% -78.7% -78.7%   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% 78.3% -818.4% 640.4% 200.0% 0.0% 0.0%   Gearing %   0.0% 0.0% -80.3% -104.0% -2,467.8% 1,638.7% -127.1% -127.1%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 26.4% 15.8% 6.7% 9.0% 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 1.2 4.4 0.8 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.6 0.9 1.0 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 979.8 3,198.8 4,344.8 94.8 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 -761.4 -500.7 -295.8 98.9 -164.2 -164.2   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 -143 88 112 278 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -143 88 113 278 0 0   EBIT / employee   0 0 -163 43 67 249 0 0   Net earnings / employee   0 0 -131 19 4 109 0 0