Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORMAN EL P/S 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% 2.0%   Bankruptcy risk   1.4% 1.0% 1.3% 1.5% 1.2% 1.3% 13.5% 10.4%   Credit score (0-100)   79 88 81 76 82 80 16 24   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   16.7 182.2 43.6 12.8 86.8 64.1 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   1,861 1,934 1,534 1,130 2,165 3,039 0.0 0.0   EBITDA   582 852 649 758 991 1,540 0.0 0.0   EBIT   492 792 537 734 920 1,450 0.0 0.0   Pre-tax profit (PTP)   478.3 766.1 520.8 725.0 900.5 1,438.5 0.0 0.0   Net earnings   478.3 766.1 520.8 725.0 900.5 1,438.5 0.0 0.0   Pre-tax profit without non-rec. items   478 766 521 725 901 1,439 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   415 355 70.8 170 98.8 596 0.0 0.0   Shareholders equity total   1,794 1,561 1,681 1,906 1,507 1,995 845 845   Interest-bearing liabilities   26.4 1,045 457 19.4 141 217 0.0 0.0   Balance sheet total (assets)   2,663 3,183 3,106 2,993 2,464 2,816 845 845   Net Debt   -1,245 -1,136 -1,499 -1,308 -1,220 -907 -845 -845     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   1,861 1,934 1,534 1,130 2,165 3,039 0.0 0.0   Gross profit growth   -21.9% 3.9% -20.6% -26.3% 91.5% 40.4% -100.0% 0.0%   Employees   5 5 5 4 5 7 0 0   Employee growth %   25.0% 0.0% 0.0% -20.0% 25.0% 40.0% -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)   2,663 3,183 3,106 2,993 2,464 2,816 845 845   Balance sheet change%   -27.5% 19.5% -2.4% -3.6% -17.7% 14.3% -70.0% 0.0%   Added value   491.6 791.8 537.1 734.1 919.9 1,450.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   134 -120 -396 74 -141 407 -596 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 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 (%)   26.4% 40.9% 35.0% 64.9% 42.5% 47.7% 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 %   15.5% 27.1% 17.1% 24.1% 33.7% 54.9% 0.0% 0.0%   ROI %   22.7% 35.8% 22.6% 36.1% 51.5% 75.1% 0.0% 0.0%   ROE %   22.2% 45.7% 32.1% 40.4% 52.8% 82.2% 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 %   67.4% 49.0% 54.1% 63.7% 61.2% 70.9% 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, %   -213.9% -133.4% -230.9% -172.5% -123.2% -58.9% 0.0% 0.0%   Gearing %   1.5% 67.0% 27.2% 1.0% 9.3% 10.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   100.5% 4.8% 2.2% 3.8% 24.1% 6.4% 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   2.5 1.7 2.1 2.7 2.3 2.6 0.0 0.0   Current Ratio   2.6 1.7 2.2 2.8 2.5 2.7 0.0 0.0   Cash and cash equivalent   1,271.2 2,181.0 1,956.0 1,327.7 1,361.3 1,124.0 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   1,379.5 1,205.6 1,645.4 1,814.5 1,408.0 1,399.5 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   98 158 107 184 184 207 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   116 170 130 190 198 220 0 0   EBIT / employee   98 158 107 184 184 207 0 0   Net earnings / employee   96 153 104 181 180 206 0 0