Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORRIS PRINT-TECH A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.6%   Bankruptcy risk   0.6% 0.8% 0.7% 1.0% 1.4% 1.0% 9.9% 11.0%   Credit score (0-100)   97 93 95 85 76 87 24 5   Credit rating   A A A A BBB A B B   Credit limit (kDKK)   3,585.4 3,296.6 3,499.9 2,573.6 362.0 3,669.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   30,471 32,142 32,316 40,540 43,606 48,575 0.0 0.0   EBITDA   14,021 15,723 15,511 22,873 24,846 28,806 0.0 0.0   EBIT   12,773 14,491 13,807 21,673 22,813 27,359 0.0 0.0   Pre-tax profit (PTP)   12,739.1 14,454.5 13,775.6 21,604.1 22,739.1 27,464.9 0.0 0.0   Net earnings   9,934.4 11,271.7 10,739.2 16,849.1 17,727.5 21,419.3 0.0 0.0   Pre-tax profit without non-rec. items   12,739 14,454 13,776 21,604 22,739 27,465 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   4,650 4,179 3,543 3,065 3,057 3,928 0.0 0.0   Shareholders equity total   21,109 22,381 21,120 27,469 28,196 31,616 7,616 7,616   Interest-bearing liabilities   0.0 0.0 5.1 0.5 0.0 0.0 0.0 0.0   Balance sheet total (assets)   31,314 29,259 29,952 35,569 35,317 49,056 7,616 7,616   Net Debt   -9,976 -6,614 -8,275 -10,571 -6,164 -11,985 -7,616 -7,616     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   30,471 32,142 32,316 40,540 43,606 48,575 0.0 0.0   Gross profit growth   -7.9% 5.5% 0.5% 25.4% 7.6% 11.4% -100.0% 0.0%   Employees   26 26 27 27 28 28 0 0   Employee growth %   4.0% 0.0% 3.8% 0.0% 3.7% 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)   31,314 29,259 29,952 35,569 35,317 49,056 7,616 7,616   Balance sheet change%   0.4% -6.6% 2.4% 18.8% -0.7% 38.9% -84.5% 0.0%   Added value   12,773.0 14,491.1 13,806.6 21,673.5 22,813.0 27,359.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,202 -1,703 -2,341 -1,678 -2,041 -576 -3,928 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 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   41.9% 45.1% 42.7% 53.5% 52.3% 56.3% 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 %   40.9% 47.9% 46.6% 66.2% 64.4% 65.1% 0.0% 0.0%   ROI %   55.9% 65.2% 62.5% 88.6% 81.8% 91.7% 0.0% 0.0%   ROE %   44.9% 51.8% 49.4% 69.4% 63.7% 71.6% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   72.1% 76.5% 70.5% 77.2% 79.8% 64.4% 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, %   -71.2% -42.1% -53.3% -46.2% -24.8% -41.6% 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 %   74,566.0% 0.0% 1,364.1% 2,607.0% 30,531.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   2.7 3.0 2.2 3.1 3.1 1.9 0.0 0.0   Current Ratio   2.8 3.9 3.1 4.1 4.5 2.6 0.0 0.0   Cash and cash equivalent   9,976.2 6,613.5 8,280.0 10,571.4 6,164.0 11,984.8 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   17,026.0 18,616.7 17,823.8 24,426.2 25,062.7 27,671.5 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   491 557 511 803 815 977 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   539 605 574 847 887 1,029 0 0   EBIT / employee   491 557 511 803 815 977 0 0   Net earnings / employee   382 434 398 624 633 765 0 0