Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordjysk Svejseteknik ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   0.0% 7.3% 4.4% 2.6% 3.8% 3.0% 21.0% 20.7%   Credit score (0-100)   0 34 47 59 51 57 1 1   Credit rating   N/A BB BB BBB BB BB C C   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 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 499 651 715 610 833 0.0 0.0   EBITDA   0.0 194 318 337 325 316 0.0 0.0   EBIT   0.0 112 213 161 153 174 0.0 0.0   Pre-tax profit (PTP)   0.0 105.9 189.8 151.3 145.3 169.5 0.0 0.0   Net earnings   0.0 79.3 111.0 158.8 100.0 124.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 106 190 151 145 170 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 400 869 870 718 398 0.0 0.0   Shareholders equity total   0.0 129 190 274 261 286 118 118   Interest-bearing liabilities   0.0 259 459 266 388 122 0.0 0.0   Balance sheet total (assets)   0.0 574 933 978 858 782 118 118   Net Debt   0.0 227 459 266 388 -97.2 -118 -118     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.0 499 651 715 610 833 0.0 0.0   Gross profit growth   0.0% 0.0% 30.5% 9.8% -14.7% 36.6% -100.0% 0.0%   Employees   0 0 0 0 0 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)   0 574 933 978 858 782 118 118   Balance sheet change%   0.0% 0.0% 62.5% 4.8% -12.3% -8.9% -84.9% 0.0%   Added value   0.0 111.5 212.8 161.1 153.4 173.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 318 363 -175 -323 -463 -398 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   0.0% 22.4% 32.7% 22.5% 25.2% 20.9% 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 %   0.0% 19.4% 28.2% 16.9% 16.8% 21.2% 0.0% 0.0%   ROI %   0.0% 27.0% 37.0% 23.9% 22.8% 28.4% 0.0% 0.0%   ROE %   0.0% 61.3% 69.5% 68.4% 37.4% 45.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   0.0% 22.5% 20.4% 28.0% 30.4% 36.5% 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, %   0.0% 117.2% 144.2% 79.2% 119.5% -30.8% 0.0% 0.0%   Gearing %   0.0% 200.6% 241.3% 97.2% 148.6% 42.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.4% 6.4% 2.7% 2.9% 1.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.6 0.1 0.2 0.3 0.9 0.0 0.0   Current Ratio   0.0 0.6 0.1 0.2 0.3 0.9 0.0 0.0   Cash and cash equivalent   0.0 32.1 0.0 0.0 0.0 218.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   0.0 -94.9 -464.9 -425.6 -358.0 -43.0 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 N/A 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 174 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 316 0 0   EBIT / employee   0 0 0 0 0 174 0 0   Net earnings / employee   0 0 0 0 0 125 0 0