Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordre Pakhusvej 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  2019 2019/12 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   10.0% 1.9% 1.2% 1.7% 1.7% 2.1% 10.2% 10.1%   Credit score (0-100)   26 71 80 73 72 68 24 24   Credit rating   BB A A A A A BB BB   Credit limit (kDKK)   0.0 14.0 686.3 3.2 2.6 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 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   1,112 1,350 1,200 1,844 1,297 1,118 0.0 0.0   EBITDA   1,112 1,350 1,200 1,844 1,297 1,118 0.0 0.0   EBIT   -8,576 22,280 3,307 1,844 1,297 1,118 0.0 0.0   Pre-tax profit (PTP)   -9,095.0 22,007.7 2,996.2 1,415.6 646.2 259.5 0.0 0.0   Net earnings   -6,983.0 17,163.4 2,334.7 1,130.6 544.8 204.5 0.0 0.0   Pre-tax profit without non-rec. items   -9,095 22,008 2,996 1,416 646 260 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   37,070 58,000 61,525 53,875 52,000 52,000 0.0 0.0   Shareholders equity total   15,424 32,588 34,923 1,256 1,633 1,837 1,672 1,672   Interest-bearing liabilities   18,256 17,969 42,933 35,146 32,854 32,479 0.0 0.0   Balance sheet total (assets)   37,070 58,484 96,582 55,501 52,176 52,059 1,672 1,672   Net Debt   18,256 17,485 42,933 35,146 32,678 32,464 -1,672 -1,672     See the entire balance sheet 1000.0 Volume  2019 2019/12 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   1,112 1,350 1,200 1,844 1,297 1,118 0.0 0.0   Gross profit growth   -20.7% 21.4% -11.1% 53.6% -29.6% -13.9% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   37,070 58,484 96,582 55,501 52,176 52,059 1,672 1,672   Balance sheet change%   -20.8% 57.8% 65.1% -42.5% -6.0% -0.2% -96.8% 0.0%   Added value   -8,576.0 22,279.6 3,306.6 1,844.0 1,297.4 1,117.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9,689 20,930 3,525 -7,650 -1,875 0 -52,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 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 (%)   -771.2% 1,650.6% 275.5% 100.0% 100.0% 100.0% 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 %   -20.4% 46.6% 4.4% 2.8% 2.6% 2.1% 0.0% 0.0%   ROI %   -20.7% 46.8% 4.4% 2.8% 2.7% 2.2% 0.0% 0.0%   ROE %   -36.9% 71.5% 6.9% 6.3% 37.7% 11.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   41.6% 55.7% 36.2% 2.3% 3.1% 3.5% 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, %   1,641.7% 1,295.4% 3,577.1% 1,905.9% 2,518.6% 2,904.6% 0.0% 0.0%   Gearing %   118.4% 55.1% 122.9% 2,799.2% 2,011.8% 1,767.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 1.5% 1.4% 1.8% 2.2% 2.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 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 0.1 2.4 0.2 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.1 2.4 0.2 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 484.0 0.0 0.0 176.0 15.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 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   -8,030.0 -7,490.7 20,598.8 -8,321.5 -8,241.1 -8,887.2 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 2019/12 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   -8,576 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,112 0 0 0 0 0 0 0   EBIT / employee   -8,576 0 0 0 0 0 0 0   Net earnings / employee   -6,983 0 0 0 0 0 0 0