Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDFALSTER ELSERVICE 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   7.6% 7.0% 6.0% 4.0% 6.5% 5.9% 15.7% 15.4%   Credit score (0-100)   33 34 38 49 35 39 12 13   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   374 516 611 588 712 486 0.0 0.0   EBITDA   -103 54.4 125 127 250 14.9 0.0 0.0   EBIT   -103 54.4 125 127 245 9.9 0.0 0.0   Pre-tax profit (PTP)   -89.5 68.5 139.5 143.7 247.3 8.9 0.0 0.0   Net earnings   -69.8 53.5 108.8 112.1 192.9 6.8 0.0 0.0   Pre-tax profit without non-rec. items   -89.5 68.5 140 144 247 8.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 24.2 19.2 14.2 0.0 0.0   Shareholders equity total   519 573 682 794 287 293 213 213   Interest-bearing liabilities   3.0 0.0 0.0 0.0 0.0 54.5 0.0 0.0   Balance sheet total (assets)   777 870 917 1,129 559 527 213 213   Net Debt   -190 -25.1 -22.2 -71.3 -77.9 -133 -213 -213     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   374 516 611 588 712 486 0.0 0.0   Gross profit growth   -8.7% 38.0% 18.2% -3.6% 20.9% -31.6% -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)   777 870 917 1,129 559 527 213 213   Balance sheet change%   -5.1% 12.0% 5.4% 23.1% -50.4% -5.9% -59.5% 0.0%   Added value   -103.5 54.4 125.0 127.4 245.5 14.9 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 23 -10 -10 -14 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   -27.6% 10.5% 20.5% 21.5% 34.4% 2.0% 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 %   -11.0% 8.6% 15.9% 14.3% 29.8% 1.9% 0.0% 0.0%   ROI %   -15.8% 13.0% 22.6% 19.9% 46.4% 3.2% 0.0% 0.0%   ROE %   -12.6% 9.8% 17.4% 15.2% 35.7% 2.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   66.8% 65.8% 74.3% 70.3% 51.2% 55.7% 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, %   183.4% -46.2% -17.8% -55.9% -31.2% -894.0% 0.0% 0.0%   Gearing %   0.6% 0.0% 0.0% 0.0% 0.0% 18.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   133.2% 174.7% 0.0% 0.0% 0.0% 4.7% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.7 2.7 3.5 3.1 1.6 1.7 0.0 0.0   Current Ratio   3.0 2.9 3.9 3.3 2.0 2.2 0.0 0.0   Cash and cash equivalent   192.8 25.1 22.2 71.3 77.9 187.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   519.2 572.7 681.5 770.7 268.5 282.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -103 54 125 127 246 15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -103 54 125 127 250 15 0 0   EBIT / employee   -103 54 125 127 245 10 0 0   Net earnings / employee   -70 53 109 112 193 7 0 0