Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDIK BUSINESS 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  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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   0.5% 0.5% 0.6% 0.5% 0.7% 0.7% 7.7% 7.7%   Credit score (0-100)   98 99 97 98 95 94 32 32   Credit rating   AA AAA AA AA AA AA BB BB   Credit limit (kDKK)   3,579.8 3,994.5 3,896.5 4,759.3 5,249.3 5,916.5 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   -17.2 -21.6 156 774 788 805 0.0 0.0   EBITDA   -311 -320 -147 436 451 378 0.0 0.0   EBIT   -311 -320 -254 329 344 271 0.0 0.0   Pre-tax profit (PTP)   4,500.2 4,092.1 4,559.3 7,474.1 5,918.4 4,905.9 0.0 0.0   Net earnings   4,531.1 4,161.9 4,625.4 7,410.1 5,854.2 4,751.7 0.0 0.0   Pre-tax profit without non-rec. items   4,500 4,092 4,559 7,474 5,918 4,906 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   0.0 0.0 8,944 8,837 8,730 8,623 0.0 0.0   Shareholders equity total   29,907 33,961 38,475 45,772 51,512 56,146 27,214 27,214   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   29,942 33,995 38,635 45,897 51,640 56,333 27,214 27,214   Net Debt   -13,712 -13,281 -4,048 -5,299 -9,557 -14,260 -27,214 -27,214     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   -17.2 -21.6 156 774 788 805 0.0 0.0   Gross profit growth   65.5% -25.4% 0.0% 396.7% 1.8% 2.2% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   29,942 33,995 38,635 45,897 51,640 56,333 27,214 27,214   Balance sheet change%   12.9% 13.5% 13.6% 18.8% 12.5% 9.1% -51.7% 0.0%   Added value   -311.2 -320.1 -147.1 436.2 451.5 377.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 8,837 -214 -214 -214 -8,623 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 1.0 2.0 3.0 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 (%)   1,804.7% 1,480.1% -163.1% 42.5% 43.7% 33.7% 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 %   16.1% 12.8% 12.7% 17.8% 12.2% 9.1% 0.0% 0.0%   ROI %   16.4% 12.8% 12.7% 17.8% 12.3% 9.1% 0.0% 0.0%   ROE %   16.4% 13.0% 12.8% 17.6% 12.0% 8.8% 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 %   99.9% 99.9% 99.6% 99.7% 99.8% 99.7% 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, %   4,406.6% 4,149.4% 2,752.6% -1,214.8% -2,116.7% -3,773.5% 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% 0.0% 0.0% 0.0% 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   392.7 423.9 33.2 52.2 75.9 100.3 0.0 0.0   Current Ratio   392.7 423.9 33.2 52.2 75.9 100.3 0.0 0.0   Cash and cash equivalent   13,711.9 13,281.3 4,048.4 5,299.0 9,556.9 14,260.1 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   13,779.7 14,424.8 5,136.1 6,357.0 9,577.3 14,156.7 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   -311 -320 -147 436 451 378 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -311 -320 -147 436 451 378 0 0   EBIT / employee   -311 -320 -254 329 344 271 0 0   Net earnings / employee   4,531 4,162 4,625 7,410 5,854 4,752 0 0