Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J. NYBORG 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6% 0.6%   Bankruptcy risk   1.0% 1.4% 1.1% 0.6% 0.6% 0.5% 8.0% 8.0%   Credit score (0-100)   88 79 85 96 96 98 31 31   Credit rating   A A A AA AA AAA BB BB   Credit limit (kDKK)   1,201.8 224.7 2,129.3 5,258.9 6,417.3 7,188.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   597 -14.3 -16.4 -16.8 -17.5 -18.1 0.0 0.0   EBITDA   597 -14.3 -16.4 -16.8 -17.5 -18.1 0.0 0.0   EBIT   597 -14.3 -16.4 -16.8 -17.5 -18.1 0.0 0.0   Pre-tax profit (PTP)   3,099.1 10,362.9 13,945.1 9,045.8 11,939.9 5,726.8 0.0 0.0   Net earnings   2,966.8 10,418.2 13,994.6 9,136.3 11,961.9 5,726.2 0.0 0.0   Pre-tax profit without non-rec. items   3,099 10,363 13,945 9,046 11,940 5,727 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   22,244 32,554 46,438 55,462 67,309 72,917 17,362 17,362   Interest-bearing liabilities   3,246 7,328 1,788 2,527 0.0 0.0 0.0 0.0   Balance sheet total (assets)   26,558 44,345 51,493 60,762 69,656 75,796 17,362 17,362   Net Debt   3,213 7,328 1,788 2,527 -1.6 -1.0 -17,362 -17,362     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   597 -14.3 -16.4 -16.8 -17.5 -18.1 0.0 0.0   Gross profit growth   269.8% 0.0% -14.9% -2.3% -4.5% -3.6% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 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)   26,558 44,345 51,493 60,762 69,656 75,796 17,362 17,362   Balance sheet change%   21.2% 67.0% 16.1% 18.0% 14.6% 8.8% -77.1% 0.0%   Added value   596.6 -14.3 -16.4 -16.8 -17.5 -18.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,883 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   3.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   100.0% 100.0% 100.0% 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 %   14.4% 29.9% 29.5% 17.1% 18.5% 8.1% 0.0% 0.0%   ROI %   15.0% 32.4% 32.1% 18.1% 19.3% 8.4% 0.0% 0.0%   ROE %   14.3% 38.0% 35.4% 17.9% 19.5% 8.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   83.8% 73.4% 90.2% 91.3% 96.6% 96.2% 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, %   538.5% -51,418.0% -10,915.9% -15,085.9% 9.1% 5.4% 0.0% 0.0%   Gearing %   14.6% 22.5% 3.8% 4.6% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.4% 4.5% 4.6% 26.7% 11.7% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.1 0.5 0.9 0.9 0.0 0.0   Current Ratio   0.0 0.0 0.1 0.5 0.9 0.9 0.0 0.0   Cash and cash equivalent   32.8 0.0 0.0 0.0 1.6 1.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -4,281.5 -11,595.8 -4,781.7 -2,736.6 -284.0 -404.7 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0