Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Frisør Nyt Look 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 2018/12 2019 2019/12 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% 5.5% 5.5%   Bankruptcy risk   8.9% 4.9% 3.3% 3.1% 4.9% 2.9% 13.7% 13.4%   Credit score (0-100)   29 45 54 55 44 57 16 17   Credit rating   BB 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)  2018 2018/12 2019 2019/12 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   1,212 1,312 1,269 1,497 1,329 1,467 0.0 0.0   EBITDA   10.0 311 348 224 119 243 0.0 0.0   EBIT   -73.4 175 293 157 59.3 193 0.0 0.0   Pre-tax profit (PTP)   -74.0 158.3 249.4 113.2 19.5 150.8 0.0 0.0   Net earnings   -58.4 121.8 193.6 83.5 18.1 117.4 0.0 0.0   Pre-tax profit without non-rec. items   -74.0 158 249 113 19.5 151 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   74.5 58.2 1,337 1,445 1,424 1,403 0.0 0.0   Shareholders equity total   64.6 186 325 352 313 371 230 230   Interest-bearing liabilities   0.0 148 1,248 1,170 1,092 1,014 0.0 0.0   Balance sheet total (assets)   340 678 2,172 1,913 1,644 1,722 230 230   Net Debt   -128 -218 785 857 1,026 849 -180 -180     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 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   1,212 1,312 1,269 1,497 1,329 1,467 0.0 0.0   Gross profit growth   -9.7% 8.2% -3.2% 17.9% -11.2% 10.3% -100.0% 0.0%   Employees   3 3 4 4 3 3 0 0   Employee growth %   0.0% 0.0% 33.3% 0.0% -25.0% 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)   340 678 2,172 1,913 1,644 1,722 230 230   Balance sheet change%   -31.5% 99.3% 220.5% -11.9% -14.1% 4.8% -86.6% 0.0%   Added value   10.0 310.6 348.1 223.9 126.1 243.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -80 -22 1,200 16 -104 -96 -1,403 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 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 (%)   -6.1% 13.4% 23.1% 10.5% 4.5% 13.1% 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 %   -17.6% 34.4% 20.5% 7.7% 3.3% 11.4% 0.0% 0.0%   ROI %   -57.7% 82.5% 29.1% 9.6% 3.9% 13.5% 0.0% 0.0%   ROE %   -48.6% 97.1% 75.7% 24.7% 5.4% 34.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   19.0% 27.5% 14.9% 18.4% 19.0% 21.6% 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, %   -1,276.8% -70.3% 225.5% 382.6% 865.2% 348.9% 0.0% 0.0%   Gearing %   0.0% 79.3% 384.4% 332.8% 349.2% 273.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 23.0% 6.2% 3.6% 3.5% 4.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.5 1.2 1.1 0.9 0.3 0.5 0.0 0.0   Current Ratio   0.7 1.3 1.2 1.0 0.5 0.7 0.0 0.0   Cash and cash equivalent   127.7 366.4 463.0 313.7 65.6 164.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 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   -92.4 118.4 116.0 2.5 -148.4 -105.8 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 2018/12 2019 2019/12 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   3 104 87 56 42 81 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3 104 87 56 40 81 0 0   EBIT / employee   -24 58 73 39 20 64 0 0   Net earnings / employee   -19 41 48 21 6 39 0 0