Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDISK AEROFORM 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% 1.0% 1.0%   Bankruptcy risk   1.9% 11.2% 2.6% 2.4% 2.0% 1.9% 10.9% 10.6%   Credit score (0-100)   72 23 61 61 68 68 23 23   Credit rating   A BB BBB BBB A A BB BB   Credit limit (kDKK)   0.9 0.0 0.0 0.0 0.2 0.4 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   798 1,155 984 1,074 1,073 1,046 0.0 0.0   EBITDA   528 568 366 457 454 422 0.0 0.0   EBIT   499 -1,065 329 420 417 403 0.0 0.0   Pre-tax profit (PTP)   435.9 -1,117.6 283.3 376.1 371.1 358.9 0.0 0.0   Net earnings   338.3 -1,223.4 220.8 293.2 289.4 279.7 0.0 0.0   Pre-tax profit without non-rec. items   436 -1,118 283 376 371 359 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   4,164 2,624 2,715 2,734 2,805 2,862 0.0 0.0   Shareholders equity total   2,153 930 1,041 1,224 1,399 1,561 1,239 1,239   Interest-bearing liabilities   1,235 1,015 1,025 987 923 901 0.0 0.0   Balance sheet total (assets)   4,438 2,925 3,005 3,001 3,145 3,270 1,239 1,239   Net Debt   1,019 819 989 942 808 771 -1,239 -1,239     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   798 1,155 984 1,074 1,073 1,046 0.0 0.0   Gross profit growth   9.0% 44.8% -14.8% 9.1% -0.1% -2.5% -100.0% 0.0%   Employees   0 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)   4,438 2,925 3,005 3,001 3,145 3,270 1,239 1,239   Balance sheet change%   6.3% -34.1% 2.7% -0.1% 4.8% 4.0% -62.1% 0.0%   Added value   527.6 568.2 366.2 456.6 454.2 422.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   73 -3,174 55 -18 33 38 -2,862 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   62.6% -92.3% 33.5% 39.1% 38.9% 38.5% 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 %   11.6% -28.9% 11.1% 14.0% 13.6% 12.6% 0.0% 0.0%   ROI %   15.6% -39.7% 16.3% 19.5% 18.3% 16.7% 0.0% 0.0%   ROE %   17.1% -79.4% 22.4% 25.9% 22.1% 18.9% 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 %   48.5% 31.8% 34.6% 40.8% 44.5% 47.7% 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, %   193.1% 144.1% 270.1% 206.4% 177.8% 182.6% 0.0% 0.0%   Gearing %   57.3% 109.2% 98.5% 80.6% 66.0% 57.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 4.6% 4.5% 4.3% 4.8% 4.8% 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   0.2 0.3 0.3 0.3 0.3 0.4 0.0 0.0   Current Ratio   0.2 0.3 0.3 0.3 0.3 0.4 0.0 0.0   Cash and cash equivalent   215.9 196.6 35.9 44.3 115.5 129.6 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   -983.0 -739.0 -796.1 -711.9 -695.4 -672.6 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   0 568 366 457 454 422 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 568 366 457 454 422 0 0   EBIT / employee   0 -1,065 329 420 417 403 0 0   Net earnings / employee   0 -1,223 221 293 289 280 0 0