Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDJYSK WEBDESIGN 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  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% 3.1% 3.1%   Bankruptcy risk   6.6% 3.4% 5.4% 3.5% 4.9% 21.4% 17.5% 17.5%   Credit score (0-100)   37 55 41 52 44 4 9 9   Credit rating   BBB BBB BBB BBB BBB B B B   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   361 213 33.8 365 218 -126 0.0 0.0   EBITDA   325 177 -1.1 334 138 -232 0.0 0.0   EBIT   325 175 -6.5 329 133 -232 0.0 0.0   Pre-tax profit (PTP)   322.7 173.8 -14.5 325.4 130.8 -231.9 0.0 0.0   Net earnings   251.3 135.1 -11.7 253.3 101.3 -180.9 0.0 0.0   Pre-tax profit without non-rec. items   323 174 -14.5 325 131 -232 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   3.0 31.0 25.6 20.2 14.8 0.0 0.0 0.0   Shareholders equity total   350 335 323 576 677 96.6 16.6 16.6   Interest-bearing liabilities   0.0 108 9.4 0.0 0.0 7.6 0.0 0.0   Balance sheet total (assets)   750 667 765 1,073 1,042 145 16.6 16.6   Net Debt   -223 62.8 -18.3 -261 -837 -86.0 -16.6 -16.6     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   361 213 33.8 365 218 -126 0.0 0.0   Gross profit growth   159.0% -40.9% -84.1% 978.4% -40.2% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 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)   750 667 765 1,073 1,042 145 17 17   Balance sheet change%   96.8% -11.0% 14.7% 40.2% -2.8% -86.1% -88.5% 0.0%   Added value   324.5 175.4 -6.5 328.9 132.7 -232.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 26 -11 -11 -11 -15 0 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 -1.0 1.0 2.0 -1.0 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 (%)   89.9% 82.2% -19.1% 90.2% 60.9% 184.3% 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 %   57.6% 24.8% -0.9% 35.8% 12.6% -38.9% 0.0% 0.0%   ROI %   118.2% 44.3% -1.4% 60.3% 21.2% -59.0% 0.0% 0.0%   ROE %   110.5% 39.5% -3.6% 56.3% 16.2% -46.7% 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 %   46.6% 50.2% 42.2% 53.7% 65.0% 66.6% 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, %   -68.6% 35.4% 1,703.6% -78.2% -606.2% 37.1% 0.0% 0.0%   Gearing %   0.0% 32.2% 2.9% 0.0% 0.0% 7.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 4.1% 13.7% 76.4% 0.0% 25.1% 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   1.3 0.5 0.5 0.7 2.4 3.0 0.0 0.0   Current Ratio   1.9 1.9 2.8 2.1 2.8 3.0 0.0 0.0   Cash and cash equivalent   222.7 44.9 27.7 261.3 837.0 93.5 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   347.0 305.5 476.8 559.0 663.9 96.6 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   325 175 -6 329 133 -232 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   325 177 -1 334 138 -232 0 0   EBIT / employee   325 175 -6 329 133 -232 0 0   Net earnings / employee   251 135 -12 253 101 -181 0 0