Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Finn Nygaard Invest 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% 1.5% 0.6%   Bankruptcy risk   0.6% 0.7% 0.5% 0.8% 0.7% 1.1% 7.7% 7.7%   Credit score (0-100)   97 96 99 90 93 84 31 32   Credit rating   AA AA AAA A AA A BB BB   Credit limit (kDKK)   1,877.7 1,870.5 2,118.5 1,757.3 2,137.4 1,048.8 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   -14.4 -17.3 -28.4 -39.0 -39.0 -55.7 0.0 0.0   EBITDA   -14.4 -17.3 -28.4 -39.0 -39.0 -55.7 0.0 0.0   EBIT   -14.4 -17.3 -28.4 -39.0 -39.0 -55.7 0.0 0.0   Pre-tax profit (PTP)   585.7 307.8 1,490.7 1,157.5 1,653.2 -728.1 0.0 0.0   Net earnings   542.9 381.1 1,317.0 1,043.7 1,436.2 -505.5 0.0 0.0   Pre-tax profit without non-rec. items   586 308 1,491 1,158 1,653 -728 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   19,653 20,034 21,351 22,395 23,831 23,326 23,276 23,276   Interest-bearing liabilities   4,202 852 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   24,041 21,038 21,616 22,492 24,063 23,338 23,276 23,276   Net Debt   542 -4,825 -6,364 -92.8 -90.8 -6,370 -23,276 -23,276     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   -14.4 -17.3 -28.4 -39.0 -39.0 -55.7 0.0 0.0   Gross profit growth   0.0% -20.2% -63.8% -37.2% -0.1% -42.7% 0.0% 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)   24,041 21,038 21,616 22,492 24,063 23,338 23,276 23,276   Balance sheet change%   0.0% -12.5% 2.7% 4.1% 7.0% -3.0% -0.3% 0.0%   Added value   -14.4 -17.3 -28.4 -39.0 -39.0 -55.7 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 0 0 0 0 0 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 -4.0 -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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   2.4% 3.2% 7.1% 5.8% 7.6% 4.1% 0.0% 0.0%   ROI %   2.5% 3.2% 7.2% 5.8% 7.7% 4.1% 0.0% 0.0%   ROE %   2.8% 1.9% 6.4% 4.8% 6.2% -2.1% 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 %   81.7% 95.2% 98.8% 99.6% 99.0% 99.9% 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, %   -3,756.4% 27,817.5% 22,399.1% 238.2% 232.7% 11,441.6% 0.0% 0.0%   Gearing %   21.4% 4.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 16.2% 4.5% 0.0% 0.0% 0.0% 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   1.0 5.9 27.5 7.5 5.0 623.2 0.0 0.0   Current Ratio   1.0 5.9 27.5 7.5 5.0 623.2 0.0 0.0   Cash and cash equivalent   3,659.6 5,677.1 6,364.3 92.8 90.8 6,370.5 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   -3,295.9 -532.6 671.8 633.0 925.5 7,466.3 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   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