Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORMANN DETAIL 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   11.8% 15.1% 14.5% 3.8% 3.2% 6.5% 19.3% 19.3%   Credit score (0-100)   23 15 16 52 55 35 6 6   Credit rating   BB BB BB BBB BBB BBB 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   844 -1,139 -1,000 769 706 1,008 0.0 0.0   EBITDA   -1,711 -3,710 -2,919 769 706 1,008 0.0 0.0   EBIT   -2,140 -5,103 -4,292 -197 706 1,008 0.0 0.0   Pre-tax profit (PTP)   -2,206.0 -5,363.0 -4,646.9 -582.4 391.5 723.7 0.0 0.0   Net earnings   -1,720.7 -4,183.0 -3,624.6 -454.3 305.4 564.5 0.0 0.0   Pre-tax profit without non-rec. items   -2,206 -5,363 -4,647 -582 391 724 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   3,732 2,340 967 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -553 -4,735 -8,361 -8,815 -8,510 -7,945 -8,258 -8,258   Interest-bearing liabilities   10,253 14,071 18,083 16,482 16,202 15,716 8,258 8,258   Balance sheet total (assets)   12,263 11,198 10,823 7,868 7,944 8,147 0.0 0.0   Net Debt   9,870 14,017 18,073 16,482 16,202 15,716 8,258 8,258     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   844 -1,139 -1,000 769 706 1,008 0.0 0.0   Gross profit growth   0.0% 0.0% 12.2% 0.0% -8.3% 42.9% -100.0% 0.0%   Employees   12 11 8 0 0 0 0 0   Employee growth %   0.0% -8.3% -27.3% -100.0% 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)   12,263 11,198 10,823 7,868 7,944 8,147 0 0   Balance sheet change%   0.0% -8.7% -3.3% -27.3% 1.0% 2.6% -100.0% 0.0%   Added value   -2,140.2 -5,103.0 -4,291.6 -197.4 705.6 1,008.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,304 -2,785 -2,746 -1,934 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   -253.7% 448.0% 429.2% -25.7% 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 %   -15.6% -34.3% -23.2% 0.3% 5.8% 7.9% 0.0% 0.0%   ROI %   -19.3% -40.4% -25.4% 0.3% 5.9% 8.0% 0.0% 0.0%   ROE %   -14.0% -35.7% -32.9% -4.9% 3.9% 7.0% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   -4.6% -31.2% -45.1% -52.8% -51.7% -49.4% -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, %   -576.7% -377.8% -619.3% 2,142.2% 2,296.1% 1,559.2% 0.0% 0.0%   Gearing %   -1,854.1% -297.2% -216.3% -187.0% -190.4% -197.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 3.5% 3.5% 3.7% 3.5% 3.5% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.5 0.4 0.4 0.5 0.5 0.5 0.0 0.0   Current Ratio   0.7 0.5 0.5 0.5 0.5 0.5 0.0 0.0   Cash and cash equivalent   382.8 54.0 9.7 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -4,366.4 -7,241.0 -9,493.4 -8,980.8 -8,675.5 -7,945.3 -4,128.9 -4,128.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -178 -464 -536 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -143 -337 -365 0 0 0 0 0   EBIT / employee   -178 -464 -536 0 0 0 0 0   Net earnings / employee   -143 -380 -453 0 0 0 0 0