Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDFYNS BOGFØRING, OTTERUP 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   5.1% 7.1% 6.8% 8.7% 5.7% 8.3% 14.5% 14.5%   Credit score (0-100)   44 34 34 28 39 29 15 15   Credit rating   BBB BBB BBB BB BBB 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)  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   1,113 1,349 990 1,392 1,366 1,393 0.0 0.0   EBITDA   503 730 368 728 695 705 0.0 0.0   EBIT   503 730 368 728 695 705 0.0 0.0   Pre-tax profit (PTP)   372.9 654.5 340.7 699.9 685.3 707.5 0.0 0.0   Net earnings   290.9 510.5 265.8 545.4 534.6 551.9 0.0 0.0   Pre-tax profit without non-rec. items   373 655 341 700 685 708 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   791 1,011 766 1,045 1,035 1,052 0.0 0.0   Interest-bearing liabilities   3,003 495 590 173 161 164 0.0 0.0   Balance sheet total (assets)   3,867 1,507 1,357 1,242 1,362 1,241 0.0 0.0   Net Debt   -776 -309 -670 -1,069 -488 -1,075 0.0 0.0     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   1,113 1,349 990 1,392 1,366 1,393 0.0 0.0   Gross profit growth   1.4% 21.2% -26.7% 40.6% -1.8% 1.9% -100.0% 0.0%   Employees   1 1 1 1 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)   3,867 1,507 1,357 1,242 1,362 1,241 0 0   Balance sheet change%   12.4% -61.0% -9.9% -8.5% 9.6% -8.9% -100.0% 0.0%   Added value   502.9 729.6 368.3 727.6 695.5 704.7 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   3.0 4.0 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 (%)   45.2% 54.1% 37.2% 52.3% 50.9% 50.6% 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 %   13.8% 27.2% 25.7% 56.0% 53.4% 54.4% 0.0% 0.0%   ROI %   14.2% 27.5% 25.7% 56.5% 57.6% 58.7% 0.0% 0.0%   ROE %   34.6% 56.7% 29.9% 60.2% 51.4% 52.9% 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 %   20.5% 67.1% 56.4% 84.2% 76.0% 84.8% 0.0% 0.0%   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, %   -154.3% -42.4% -181.8% -147.0% -70.2% -152.5% 0.0% 0.0%   Gearing %   379.8% 49.0% 77.1% 16.5% 15.5% 15.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 4.3% 5.1% 7.3% 6.1% 0.1% 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   1.3 3.0 2.3 6.3 4.2 6.6 0.0 0.0   Current Ratio   1.3 3.0 2.3 6.3 4.2 6.6 0.0 0.0   Cash and cash equivalent   3,779.2 804.6 1,259.9 1,242.2 649.1 1,239.2 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   790.9 1,010.5 765.8 1,045.4 1,034.6 1,051.9 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   503 730 368 728 695 705 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   503 730 368 728 695 705 0 0   EBIT / employee   503 730 368 728 695 705 0 0   Net earnings / employee   291 511 266 545 535 552 0 0