Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NM3 A/S 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 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   19.8% 24.2% 4.5% 9.3% 11.4% 7.4% 15.0% 15.0%   Credit score (0-100)   7 4 46 25 20 32 14 14   Credit rating   B B BBB BB BB BB BB BB   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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   83.3 4.0 -4.3 282 353 0.0 0.0 0.0   EBITDA   -267 -21.1 -21.5 262 325 -17.7 0.0 0.0   EBIT   -267 -21.1 -21.5 262 325 -17.7 0.0 0.0   Pre-tax profit (PTP)   -101.6 109.2 282.0 183.8 -386.9 -489.4 0.0 0.0   Net earnings   -101.6 109.2 282.0 735.3 -342.2 -381.7 0.0 0.0   Pre-tax profit without non-rec. items   -102 109 282 184 -387 -489 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   85.2 194 676 1,412 1,069 688 288 288   Interest-bearing liabilities   0.0 0.0 0.8 1,519 1,038 2,065 0.0 0.0   Balance sheet total (assets)   492 224 1,448 3,678 2,709 2,990 288 288   Net Debt   -273 -172 -627 332 328 1,721 -288 -288     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 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   83.3 4.0 -4.3 282 353 0.0 0.0 0.0   Gross profit growth   -62.9% -95.3% 0.0% 0.0% 25.4% -100.0% 0.0% 0.0%   Employees   1 1 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   492 224 1,448 3,678 2,709 2,990 288 288   Balance sheet change%   -57.1% -54.5% 546.6% 154.0% -26.4% 10.4% -90.4% 0.0%   Added value   -267.3 -21.1 -21.5 262.3 325.3 -17.7 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 0 0 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   -2.0 -3.0 -4.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -320.7% -533.8% 498.6% 93.1% 92.1% 0.0% 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 %   -8.6% 35.5% 33.7% 10.2% 10.2% -0.6% 0.0% 0.0%   ROI %   -51.6% 90.9% 64.7% 14.5% 12.9% -0.7% 0.0% 0.0%   ROE %   -74.7% 78.1% 64.8% 70.4% -27.6% -43.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   17.3% 86.8% 46.7% 39.6% 39.5% 23.0% 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, %   102.2% 814.7% 2,915.2% 126.4% 100.9% -9,713.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.1% 107.6% 97.1% 300.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 30.4% 10.3% 55.7% 30.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.1 5.8 0.9 0.9 0.9 0.5 0.0 0.0   Current Ratio   1.2 7.6 1.9 1.6 1.7 1.3 0.0 0.0   Cash and cash equivalent   273.3 172.0 627.6 1,187.2 709.8 344.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 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   85.2 194.4 50.0 589.0 362.8 357.3 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 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -267 -21 -22 262 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -267 -21 -22 262 0 0 0 0   EBIT / employee   -267 -21 -22 262 0 0 0 0   Net earnings / employee   -102 109 282 735 0 0 0 0