Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

365 NORTH 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  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   1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 1.4%   Bankruptcy risk   8.1% 9.3% 8.9% 3.4% 2.6% 3.6% 7.6% 7.4%   Credit score (0-100)   31 26 26 54 60 52 32 33   Credit rating   BB BB BB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 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   7,306 8,865 10,783 12,196 8,616 5,519 0.0 0.0   EBITDA   7,306 8,865 10,033 11,406 8,616 5,519 0.0 0.0   EBIT   7,306 8,865 10,033 11,406 8,598 5,499 0.0 0.0   Pre-tax profit (PTP)   7,519.5 9,126.0 10,388.0 11,628.7 8,714.1 5,818.5 0.0 0.0   Net earnings   5,865.2 7,118.3 8,102.0 9,070.2 6,796.8 4,538.0 0.0 0.0   Pre-tax profit without non-rec. items   7,519 9,126 10,388 11,629 8,714 5,818 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   0.0 0.0 0.0 158 177 157 0.0 0.0   Shareholders equity total   16,291 22,954 30,943 9,513 16,310 20,848 20,723 20,723   Interest-bearing liabilities   800 0.0 0.0 4,617 12.1 0.0 0.0 0.0   Balance sheet total (assets)   19,007 25,256 33,494 16,997 18,526 22,364 20,723 20,723   Net Debt   -4,589 -7,384 -8,386 -5,231 -6,883 -5,540 -20,723 -20,723     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   7,306 8,865 10,783 12,196 8,616 5,519 0.0 0.0   Gross profit growth   13.3% 21.3% 21.6% 13.1% -29.4% -36.0% -100.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   19,007 25,256 33,494 16,997 18,526 22,364 20,723 20,723   Balance sheet change%   49.7% 32.9% 32.6% -49.3% 9.0% 20.7% -7.3% 0.0%   Added value   7,305.9 8,864.8 10,033.2 11,406.1 8,597.7 5,518.6 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 0 158 0 -39 -157 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 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 (%)   100.0% 100.0% 93.0% 93.5% 99.8% 99.6% 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 %   47.5% 41.3% 35.5% 46.2% 49.5% 28.6% 0.0% 0.0%   ROI %   53.7% 45.6% 38.7% 51.7% 57.7% 31.4% 0.0% 0.0%   ROE %   43.1% 36.3% 30.1% 44.8% 52.6% 24.4% 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 %   85.7% 90.9% 92.4% 56.0% 88.0% 93.2% 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, %   -62.8% -83.3% -83.6% -45.9% -79.9% -100.4% 0.0% 0.0%   Gearing %   4.9% 0.0% 0.0% 48.5% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 1.8% 0.0% 1.4% 3.3% 373.3% 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   7.0 11.0 13.1 2.3 8.3 14.7 0.0 0.0   Current Ratio   7.0 11.0 13.1 2.3 8.3 14.7 0.0 0.0   Cash and cash equivalent   5,389.5 7,383.9 8,386.3 9,848.6 6,895.5 5,539.6 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   16,290.6 22,953.9 30,943.0 9,354.9 16,132.9 20,690.4 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 0 0 0 8,598 5,519 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 8,616 5,519 0 0   EBIT / employee   0 0 0 0 8,598 5,499 0 0   Net earnings / employee   0 0 0 0 6,797 4,538 0 0