Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordisk Solfilm Vest 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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   2.5% 2.4% 2.4% 2.4% 2.6% 2.3% 9.5% 9.3%   Credit score (0-100)   63 64 62 63 60 65 26 26   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 0.0 0.0 0.0 0.1 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   4,341 5,604 5,768 4,965 4,934 3,808 0.0 0.0   EBITDA   609 894 346 1,114 1,751 557 0.0 0.0   EBIT   504 803 232 1,000 1,707 519 0.0 0.0   Pre-tax profit (PTP)   448.4 786.6 217.1 985.9 1,703.6 565.7 0.0 0.0   Net earnings   339.3 610.5 169.1 768.7 1,326.9 441.0 0.0 0.0   Pre-tax profit without non-rec. items   448 787 217 986 1,704 566 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   287 320 235 279 93.9 55.9 0.0 0.0   Shareholders equity total   2,027 2,298 1,967 1,736 3,063 3,382 2,902 2,902   Interest-bearing liabilities   0.0 1.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,859 3,954 3,005 2,554 3,993 4,037 2,902 2,902   Net Debt   -1,025 -1,991 -1,322 -1,177 -2,595 -2,261 -2,902 -2,902     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   4,341 5,604 5,768 4,965 4,934 3,808 0.0 0.0   Gross profit growth   -1.5% 29.1% 2.9% -13.9% -0.6% -22.8% -100.0% 0.0%   Employees   9 11 13 9 7 7 0 0   Employee growth %   0.0% 22.2% 18.2% -30.8% -22.2% 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)   2,859 3,954 3,005 2,554 3,993 4,037 2,902 2,902   Balance sheet change%   11.3% 38.3% -24.0% -15.0% 56.4% 1.1% -28.1% 0.0%   Added value   609.1 893.9 346.4 1,113.5 1,820.3 557.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -164 -58 -200 -70 -229 -76 -56 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 2019/12 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 (%)   11.6% 14.3% 4.0% 20.1% 34.6% 13.6% 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 %   20.3% 23.6% 6.7% 36.0% 52.5% 14.1% 0.0% 0.0%   ROI %   23.0% 36.5% 10.8% 54.0% 70.1% 17.0% 0.0% 0.0%   ROE %   17.3% 28.2% 7.9% 41.5% 55.3% 13.7% 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 %   70.9% 58.1% 65.5% 68.0% 76.7% 83.8% 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, %   -168.3% -222.8% -381.7% -105.7% -148.2% -405.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15,180.5% 3,496.0% 3,175.7% 0.0% 0.0% 0.0% 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   2.4 1.8 2.0 2.4 4.4 6.0 0.0 0.0   Current Ratio   3.1 2.2 2.6 2.8 4.7 7.2 0.0 0.0   Cash and cash equivalent   1,024.9 1,992.3 1,322.1 1,176.6 2,595.2 2,261.4 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   1,722.6 1,984.5 1,656.9 1,457.6 3,075.9 3,425.7 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   68 81 27 124 260 80 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   68 81 27 124 250 80 0 0   EBIT / employee   56 73 18 111 244 74 0 0   Net earnings / employee   38 56 13 85 190 63 0 0