Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NIMDRUP HOLDING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.4% 1.8% 1.5% 1.3% 1.7% 1.6% 8.4% 8.4%   Credit score (0-100)   79 71 74 80 71 75 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   43.7 2.3 22.1 147.7 9.0 32.8 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   132 190 190 130 16.0 -18.9 0.0 0.0   EBITDA   132 190 190 130 16.0 -18.9 0.0 0.0   EBIT   84.0 138 134 74.0 -13.0 -18.9 0.0 0.0   Pre-tax profit (PTP)   801.0 180.0 1,280.0 1,268.0 1,789.0 1,944.1 0.0 0.0   Net earnings   772.0 140.0 1,244.0 1,251.0 1,771.0 1,896.5 0.0 0.0   Pre-tax profit without non-rec. items   801 180 1,280 1,268 1,789 1,944 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   2,628 2,759 2,703 3,887 0.0 0.0 0.0 0.0   Shareholders equity total   5,613 5,642 6,772 7,909 9,563 11,338 11,078 11,078   Interest-bearing liabilities   503 385 265 1,129 8.0 7.9 0.0 0.0   Balance sheet total (assets)   6,201 6,124 7,302 9,166 9,602 11,483 11,078 11,078   Net Debt   -1,141 -883 -1,112 -461 -1,212 -1,561 -11,078 -11,078     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   132 190 190 130 16.0 -18.9 0.0 0.0   Gross profit growth   -5.7% 43.9% 0.0% -31.6% -87.7% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0   0 0   Employee growth %   0.0% 0.0% 0.0% 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)   6,201 6,124 7,302 9,166 9,602 11,483 11,078 11,078   Balance sheet change%   -2.4% -1.2% 19.2% 25.5% 4.8% 19.6% -3.5% 0.0%   Added value   132.0 190.0 190.0 130.0 43.0 -18.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -39 79 -112 1,128 -3,916 0 0 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 -1.0 -2.0 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 (%)   63.6% 72.6% 70.5% 56.9% -81.3% 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 %   13.2% 3.3% 19.4% 16.1% 19.2% 18.6% 0.0% 0.0%   ROI %   13.2% 3.4% 19.7% 16.3% 19.2% 18.7% 0.0% 0.0%   ROE %   14.6% 2.5% 20.0% 17.0% 20.3% 18.1% 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 %   90.5% 92.1% 92.7% 86.3% 99.6% 98.7% 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, %   -864.4% -464.7% -585.3% -354.6% -7,575.0% 8,266.6% 0.0% 0.0%   Gearing %   9.0% 6.8% 3.9% 14.3% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 5.9% 7.4% 8.0% 1.6% 184.5% 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   22.7 23.6 7.4 27.2 147.1 52.4 0.0 0.0   Current Ratio   22.7 23.6 7.4 27.2 147.1 52.4 0.0 0.0   Cash and cash equivalent   1,644.0 1,268.0 1,377.0 1,590.0 1,220.0 1,569.4 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   3,296.0 3,103.0 1,898.0 3,245.0 5,697.0 7,471.9 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   0 0 0 0 0 -1,889 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -1,889 0 0   EBIT / employee   0 0 0 0 0 -1,889 0 0   Net earnings / employee   0 0 0 0 0 189,645 0 0