Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NØRREMØLLE 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.7% 1.9% 1.7% 2.5% 1.2% 1.2% 8.6% 8.4%   Credit score (0-100)   75 70 72 61 80 82 29 29   Credit rating   A A A BBB A A BB BB   Credit limit (kDKK)   24.5 5.8 20.3 0.1 332.6 347.9 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   2,195 2,139 854 170 721 373 0.0 0.0   EBITDA   1,805 1,653 -196 -287 263 -94.2 0.0 0.0   EBIT   1,036 884 -453 -287 263 -94.2 0.0 0.0   Pre-tax profit (PTP)   553.1 479.5 222.2 -2,196.6 1,067.3 711.7 0.0 0.0   Net earnings   432.1 373.5 193.7 -2,196.6 1,067.3 711.7 0.0 0.0   Pre-tax profit without non-rec. items   553 480 222 -2,197 1,067 712 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   40,653 39,884 9,359 9,359 9,359 9,359 0.0 0.0   Shareholders equity total   19,905 20,168 20,249 17,938 14,005 13,717 12,467 12,467   Interest-bearing liabilities   19,247 17,848 3,897 3,805 3,887 3,735 0.0 0.0   Balance sheet total (assets)   41,852 41,106 25,088 21,788 17,956 17,544 12,467 12,467   Net Debt   19,247 17,848 -10,601 -7,454 -4,707 -4,405 -12,467 -12,467     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   2,195 2,139 854 170 721 373 0.0 0.0   Gross profit growth   3.2% -2.6% -60.0% -80.1% 323.8% -48.3% -100.0% 0.0%   Employees   1 0 0 0 2 2 0 0   Employee growth %   0.0% -100.0% 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)   41,852 41,106 25,088 21,788 17,956 17,544 12,467 12,467   Balance sheet change%   -1.8% -1.8% -39.0% -13.2% -17.6% -2.3% -28.9% 0.0%   Added value   1,805.5 1,653.0 -196.5 -286.7 263.1 -94.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,539 -1,539 -30,781 0 0 0 -9,359 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 -1.0 -2.0 1.0 -1.0 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 (%)   47.2% 41.3% -53.0% -168.6% 36.5% -25.3% 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 %   2.5% 2.3% 2.0% -1.2% 6.2% 5.0% 0.0% 0.0%   ROI %   2.5% 2.3% 2.0% -1.2% 6.2% 5.0% 0.0% 0.0%   ROE %   2.2% 1.9% 1.0% -11.5% 6.7% 5.1% 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 %   47.6% 49.1% 80.7% 82.3% 78.0% 78.2% 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, %   1,066.0% 1,079.7% 5,395.2% 2,599.6% -1,789.1% 4,676.7% 0.0% 0.0%   Gearing %   96.7% 88.5% 19.2% 21.2% 27.8% 27.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 2.5% 4.0% 49.7% 4.3% 4.5% 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   0.0 0.0 13.9 84.3 29.0 31.9 0.0 0.0   Current Ratio   0.0 0.0 13.9 84.3 29.0 31.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 14,498.3 11,258.6 8,594.3 8,140.6 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   -5,581.9 -5,745.8 -578.5 -125.0 -288.4 -207.1 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   1,805 0 0 0 132 -47 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,805 0 0 0 132 -47 0 0   EBIT / employee   1,036 0 0 0 132 -47 0 0   Net earnings / employee   432 0 0 0 534 356 0 0