Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NimTag A/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  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% 1.5% 1.5%   Bankruptcy risk   2.8% 5.7% 4.8% 10.2% 7.0% 4.8% 5.9% 5.5%   Credit score (0-100)   61 41 45 23 34 44 39 41   Credit rating   BBB BBB BBB BB BBB BBB BBB BBB   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   16,908 14,941 23,473 29,560 50,973 40,319 0.0 0.0   EBITDA   3,610 1,240 3,328 -2,686 6,023 8,450 0.0 0.0   EBIT   3,097 625 2,585 -3,630 4,720 6,964 0.0 0.0   Pre-tax profit (PTP)   2,815.0 328.0 2,265.0 -4,162.0 3,713.0 5,318.8 0.0 0.0   Net earnings   2,184.0 240.0 1,778.0 -3,611.0 2,908.0 3,485.9 0.0 0.0   Pre-tax profit without non-rec. items   2,815 328 2,265 -4,162 3,713 5,319 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   2,385 2,061 3,325 3,950 5,743 4,440 0.0 0.0   Shareholders equity total   6,486 5,726 7,503 3,893 6,801 10,287 9,887 9,887   Interest-bearing liabilities   401 412 3,678 8,195 10,939 10,362 0.0 0.0   Balance sheet total (assets)   19,221 18,381 27,350 34,015 50,810 47,680 9,887 9,887   Net Debt   -2,127 -227 3,673 7,831 10,934 9,579 -9,793 -9,793     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   16,908 14,941 23,473 29,560 50,973 40,319 0.0 0.0   Gross profit growth   24.8% -11.6% 57.1% 25.9% 72.4% -20.9% -100.0% 0.0%   Employees   28 27 38 59 75 55 0 0   Employee growth %   0.0% -3.6% 40.7% 55.3% 27.1% -26.7% -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)   19,221 18,381 27,350 34,015 50,810 47,680 9,887 9,887   Balance sheet change%   55.9% -4.4% 48.8% 24.4% 49.4% -6.2% -79.3% 0.0%   Added value   3,610.0 1,240.0 3,328.0 -2,686.0 5,664.0 8,450.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -280 -939 660 -334 475 -2,804 -4,440 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 -1.0 1.0 2.0 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 (%)   18.3% 4.2% 11.0% -12.3% 9.3% 17.3% 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 %   19.7% 3.5% 11.8% -11.3% 11.6% 15.3% 0.0% 0.0%   ROI %   46.1% 8.8% 27.7% -25.1% 26.4% 31.6% 0.0% 0.0%   ROE %   40.5% 3.9% 26.9% -63.4% 54.4% 40.8% 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 %   33.7% 31.2% 27.4% 11.4% 13.4% 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, %   -58.9% -18.3% 110.4% -291.5% 181.5% 113.4% 0.0% 0.0%   Gearing %   6.2% 7.2% 49.0% 210.5% 160.8% 100.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   148.3% 82.2% 20.9% 11.5% 12.6% 20.9% 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   1.5 1.4 1.3 1.1 1.1 1.3 0.0 0.0   Current Ratio   1.5 1.4 1.3 1.1 1.1 1.3 0.0 0.0   Cash and cash equivalent   2,528.0 639.0 5.0 364.0 5.3 783.5 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   5,296.0 4,473.0 5,368.0 2,914.0 5,331.0 10,811.5 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  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   129 46 88 -46 76 154 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   129 46 88 -46 80 154 0 0   EBIT / employee   111 23 68 -62 63 127 0 0   Net earnings / employee   78 9 47 -61 39 63 0 0