Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NorDan Vinduer A/S 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 N/A 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   0.0% 2.6% 1.9% 5.2% 4.9% 5.5% 8.4% 8.4%   Credit score (0-100)   0 61 68 42 43 41 29 29   Credit rating   N/A BBB A BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 9.8 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)  2019 N/A 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   0.0 84,200 73,046 43,789 49,006 62,089 0.0 0.0   EBITDA   0.0 9,620 17,665 -9,772 -10,615 -4,393 0.0 0.0   EBIT   0.0 -3,184 11,683 -16,682 -18,835 -12,396 0.0 0.0   Pre-tax profit (PTP)   0.0 -4,832.7 11,341.4 -16,871.3 -20,254.3 -12,472.2 0.0 0.0   Net earnings   0.0 -3,762.9 8,934.2 -13,078.1 -15,710.4 -9,778.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -4,833 11,341 -16,871 -20,254 -12,472 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 34,658 45,023 43,209 37,943 32,731 0.0 0.0   Shareholders equity total   0.0 11,607 20,541 4,463 22,537 12,759 11,197 11,197   Interest-bearing liabilities   0.0 29,672 40,871 62,474 58,834 54,201 0.0 0.0   Balance sheet total (assets)   0.0 88,573 114,270 98,789 119,146 117,926 11,197 11,197   Net Debt   0.0 11,177 23,174 47,942 58,820 54,187 -11,197 -11,197     See the entire balance sheet 1000.0 Volume  2019 N/A 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   0.0 84,200 73,046 43,789 49,006 62,089 0.0 0.0   Gross profit growth   -100.0% 0.0% -13.2% -40.1% 11.9% 26.7% -100.0% 0.0%   Employees   0 116 128 115 117 124 0 0   Employee growth %   -100.0% 0.0% 10.3% -10.2% 1.7% 6.0% -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 88,573 114,270 98,789 119,146 117,926 11,197 11,197   Balance sheet change%   -100.0% 0.0% 29.0% -13.5% 20.6% -1.0% -90.5% 0.0%   Added value   0.0 9,619.8 17,665.4 -9,771.9 -11,924.9 -4,392.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -41,349 22,997 4,300 -8,630 -13,565 -11,488 -35,534 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 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 N/A 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 (%)   0.0% -3.8% 16.0% -38.1% -38.4% -20.0% 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% -3.6% 11.8% -14.6% -16.5% -9.6% 0.0% 0.0%   ROI %   0.0% -5.5% 17.9% -20.9% -22.7% -14.6% 0.0% 0.0%   ROE %   0.0% -29.5% 55.6% -104.6% -116.4% -55.4% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 13.1% 18.0% 19.7% 18.9% 10.8% 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, %   0.0% 116.2% 131.2% -490.6% -554.1% -1,233.5% 0.0% 0.0%   Gearing %   0.0% 255.6% 199.0% 1,399.8% 261.1% 424.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.2% 1.9% 2.6% 3.7% 1.9% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 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 1.0 1.0 1.0 1.0 0.9 0.0 0.0   Current Ratio   0.0 1.5 1.5 1.5 1.4 1.1 0.0 0.0   Cash and cash equivalent   0.0 18,495.4 17,696.9 14,531.4 13.4 14.1 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 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   0.0 16,273.9 22,358.6 19,051.2 21,165.1 7,545.6 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  2019 N/A 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   0 83 138 -85 -102 -35 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 83 138 -85 -91 -35 0 0   EBIT / employee   0 -27 91 -145 -161 -100 0 0   Net earnings / employee   0 -32 70 -114 -134 -79 0 0