Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDISK FOND FOR MILJØ OG UDVIKLING Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 0.9%   Bankruptcy risk   5.2% 3.4% 5.1% 6.1% 6.7% 7.4% 26.1% 23.1%   Credit score (0-100)   44 55 43 37 35 32 3 4   Credit rating   BBB BBB BBB BBB BBB BB 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   3,019 1,313 2,078 5,618 6,836 16,201 16,201 16,201   Gross profit   13.0 6.0 22.4 55.3 43.3 41.1 0.0 0.0   EBITDA   13.0 6.0 22.4 55.3 43.3 41.1 0.0 0.0   EBIT   13.0 6.0 22.4 55.3 43.3 41.1 0.0 0.0   Pre-tax profit (PTP)   5.9 1.9 6.4 38.8 25.0 41.1 0.0 0.0   Net earnings   5.9 1.9 6.4 38.8 25.0 41.1 0.0 0.0   Pre-tax profit without non-rec. items   5.9 1.9 6.4 38.8 25.0 41.1 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   441 443 449 488 513 554 254 254   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   8,480 12,701 2,814 3,387 1,756 1,256 254 254   Net Debt   -1,746 -3,528 -2,353 -3,124 -910 -996 -254 -254     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   3,019 1,313 2,078 5,618 6,836 16,201 16,201 16,201   Net sales growth   -43.8% -56.5% 58.3% 170.3% 21.7% 137.0% 0.0% 0.0%   Gross profit   13.0 6.0 22.4 55.3 43.3 41.1 0.0 0.0   Gross profit growth   17.7% -53.6% 271.7% 146.4% -21.6% -5.1% -100.0% 0.0%   Employees   4 2 3 3 3 3 0 0   Employee growth %   -33.3% -50.0% 50.0% 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)   8,480 12,701 2,814 3,387 1,756 1,256 254 254   Balance sheet change%   24.0% 49.8% -77.8% 20.4% -48.2% -28.5% -79.8% 0.0%   Added value   13.0 6.0 22.4 55.3 43.3 41.1 0.0 0.0   Added value %   0.4% 0.5% 1.1% 1.0% 0.6% 0.3% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 -2.0 1.0 2.0 3.0 4.0 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  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 %   0.4% 0.5% 1.1% 1.0% 0.6% 0.3% 0.0% 0.0%   EBIT %   0.4% 0.5% 1.1% 1.0% 0.6% 0.3% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.2% 0.1% 0.3% 0.7% 0.4% 0.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.2% 0.1% 0.3% 0.7% 0.4% 0.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.2% 0.1% 0.3% 0.7% 0.4% 0.3% 0.0% 0.0%   ROA %   0.2% 0.1% 0.3% 1.8% 1.7% 2.7% 0.0% 0.0%   ROI %   3.0% 1.4% 5.0% 11.8% 8.7% 7.7% 0.0% 0.0%   ROE %   1.3% 0.4% 1.4% 8.3% 5.0% 7.7% 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 %   5.2% 60.7% 16.0% 14.4% 29.2% 44.1% 100.0% 100.0%   Relative indebtedness %   266.3% 933.9% 113.8% 51.6% 18.2% 4.3% 0.0% 0.0%   Relative net indebtedness %   208.4% 665.1% 0.6% -4.0% 4.9% -1.8% -1.6% -1.6%   Net int. bear. debt to EBITDA, %   -13,439.7% -58,458.3% -10,490.0% -5,650.9% -2,099.7% -2,420.5% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.0 44.0 1.1 1.1 1.3 1.7 0.0 0.0   Current Ratio   1.0 1.0 1.1 1.1 1.3 1.7 0.0 0.0   Cash and cash equivalent   1,746.5 3,528.0 2,353.2 3,123.9 910.1 995.9 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)   6.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   31.6 34.5 51.4 67.2 58.4 54.9 0.0 0.0   Current assets / Net sales %   277.7% 960.4% 130.8% 58.6% 24.3% 7.2% 1.6% 1.6%   Net working capital   345.6 347.6 354.0 392.8 417.8 459.0 0.0 0.0   Net working capital %   11.4% 26.5% 17.0% 7.0% 6.1% 2.8% 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   755 656 693 1,873 2,279 5,400 0 0   Added value / employee   3 3 7 18 14 14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3 3 7 18 14 14 0 0   EBIT / employee   3 3 7 18 14 14 0 0   Net earnings / employee   1 1 2 13 8 14 0 0