Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORRIS PRINT-TECH 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6% 2.6%   Bankruptcy risk   0.7% 0.6% 1.0% 1.2% 0.8% 0.8% 7.0% 6.8%   Credit score (0-100)   95 97 87 80 90 91 35 35   Credit rating   AA AA A A A AA BBB BBB   Credit limit (kDKK)   3,449.1 3,597.0 2,961.6 906.2 4,629.8 4,021.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   32,142 32,316 40,540 43,606 48,575 39,717 0.0 0.0   EBITDA   15,723 15,511 22,873 24,846 28,806 20,642 0.0 0.0   EBIT   14,491 13,807 21,673 22,813 27,359 19,380 0.0 0.0   Pre-tax profit (PTP)   14,454.5 13,775.6 21,604.1 22,739.1 27,464.9 19,741.2 0.0 0.0   Net earnings   11,271.7 10,739.2 16,849.1 17,727.5 21,419.3 15,389.9 0.0 0.0   Pre-tax profit without non-rec. items   14,454 13,776 21,604 22,739 27,465 19,741 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   4,179 3,543 3,065 3,057 3,928 3,620 0.0 0.0   Shareholders equity total   22,381 21,120 27,469 28,196 31,616 24,006 7,606 7,606   Interest-bearing liabilities   0.0 5.1 0.5 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   29,259 29,952 35,569 35,317 49,056 40,728 7,606 7,606   Net Debt   -6,614 -8,275 -10,571 -6,164 -11,985 -11,989 -7,606 -7,606     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   32,142 32,316 40,540 43,606 48,575 39,717 0.0 0.0   Gross profit growth   5.5% 0.5% 25.4% 7.6% 11.4% -18.2% -100.0% 0.0%   Employees   26 27 27 28 28 27 0 0   Employee growth %   0.0% 3.8% 0.0% 3.7% 0.0% -3.6% -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)   29,259 29,952 35,569 35,317 49,056 40,728 7,606 7,606   Balance sheet change%   -6.6% 2.4% 18.8% -0.7% 38.9% -17.0% -81.3% 0.0%   Added value   15,723.3 15,511.5 22,873.3 24,845.9 29,392.4 20,642.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,703 -2,341 -1,678 -2,041 -576 -1,570 -3,620 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 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   45.1% 42.7% 53.5% 52.3% 56.3% 48.8% 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 %   47.9% 46.6% 66.2% 64.4% 65.1% 44.0% 0.0% 0.0%   ROI %   65.2% 62.5% 88.6% 81.8% 91.7% 70.7% 0.0% 0.0%   ROE %   51.8% 49.4% 69.4% 63.7% 71.6% 55.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   76.5% 70.5% 77.2% 79.8% 64.4% 58.9% 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, %   -42.1% -53.3% -46.2% -24.8% -41.6% -58.1% 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% 1,364.1% 2,607.0% 30,531.1% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   3.0 2.2 3.1 3.1 1.9 1.8 0.0 0.0   Current Ratio   3.9 3.1 4.1 4.5 2.6 2.2 0.0 0.0   Cash and cash equivalent   6,613.5 8,280.0 10,571.4 6,164.0 11,984.8 11,988.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   18,616.7 17,823.8 24,426.2 25,062.7 27,671.5 20,416.1 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   605 574 847 887 1,050 765 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   605 574 847 887 1,029 765 0 0   EBIT / employee   557 511 803 815 977 718 0 0   Net earnings / employee   434 398 624 633 765 570 0 0