Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENTREPRENØRFIRMA NIELS LINDGAARD 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.4%   Bankruptcy risk   4.3% 3.1% 3.3% 5.3% 5.3% 4.7% 18.2% 14.9%   Credit score (0-100)   50 58 56 42 41 45 7 14   Credit rating   BBB BBB BBB BBB BBB BBB B 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)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   968 915 938 557 549 644 0.0 0.0   EBITDA   228 341 185 -20.6 45.2 187 0.0 0.0   EBIT   147 187 108 -109 -26.1 134 0.0 0.0   Pre-tax profit (PTP)   118.4 167.7 93.9 -123.0 -35.2 50.0 0.0 0.0   Net earnings   92.7 109.2 116.6 -94.5 -28.5 37.4 0.0 0.0   Pre-tax profit without non-rec. items   118 168 93.9 -123 -35.2 50.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   651 532 333 244 245 235 0.0 0.0   Shareholders equity total   269 378 495 400 372 409 284 284   Interest-bearing liabilities   401 327 328 62.6 257 138 0.0 0.0   Balance sheet total (assets)   879 1,016 1,082 754 988 719 284 284   Net Debt   401 327 328 61.5 257 138 -284 -284     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   968 915 938 557 549 644 0.0 0.0   Gross profit growth   35.6% -5.5% 2.5% -40.7% -1.3% 17.1% -100.0% 0.0%   Employees   0 0 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -33.3% 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)   879 1,016 1,082 754 988 719 284 284   Balance sheet change%   -4.0% 15.6% 6.4% -30.3% 31.0% -27.2% -60.4% 0.0%   Added value   147.4 187.4 108.4 -108.8 -26.1 134.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   18 -273 -276 -176 -71 -62 -235 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 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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 (%)   15.2% 20.5% 11.6% -19.5% -4.8% 20.8% 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 %   16.4% 19.8% 10.3% -11.9% -3.0% 15.7% 0.0% 0.0%   ROI %   21.0% 25.9% 13.3% -16.2% -4.7% 22.2% 0.0% 0.0%   ROE %   41.6% 33.7% 26.7% -21.1% -7.4% 9.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   30.6% 37.2% 45.8% 53.1% 37.7% 57.0% 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, %   176.0% 95.7% 177.3% -298.1% 568.9% 74.1% 0.0% 0.0%   Gearing %   148.9% 86.4% 66.2% 15.6% 69.1% 33.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 5.4% 4.4% 7.3% 5.7% 42.5% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.4 0.8 1.4 1.4 1.1 1.3 0.0 0.0   Current Ratio   0.5 0.9 1.5 1.5 1.2 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1.1 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 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   -195.3 -54.7 244.5 172.9 136.0 195.8 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 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 72 -73 -26 134 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 123 -14 45 187 0 0   EBIT / employee   0 0 72 -73 -26 134 0 0   Net earnings / employee   0 0 78 -63 -28 37 0 0