Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDISK TAGDÆKNING 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  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   3.6% 3.5% 3.4% 6.9% 10.6% 3.1% 18.4% 18.4%   Credit score (0-100)   53 53 52 34 22 56 8 8   Credit rating   BBB BBB BBB BBB BB 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)  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   15,949 17,520 11,337 16,593 14,666 18,053 0.0 0.0   EBITDA   4,932 6,492 2,055 5,024 2,056 5,929 0.0 0.0   EBIT   4,847 6,434 2,011 4,981 2,004 5,892 0.0 0.0   Pre-tax profit (PTP)   4,793.9 6,302.8 2,064.9 5,164.0 1,888.6 6,072.0 0.0 0.0   Net earnings   3,727.2 4,891.1 1,600.2 4,016.5 1,453.9 4,718.0 0.0 0.0   Pre-tax profit without non-rec. items   4,794 6,303 2,065 5,164 1,889 6,072 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   107 112 92.9 120 68.1 149 0.0 0.0   Shareholders equity total   4,227 5,391 2,100 4,517 1,954 5,218 0.0 0.0   Interest-bearing liabilities   1,000 1,000 1,000 2,240 1,000 1,500 0.0 0.0   Balance sheet total (assets)   15,410 15,544 9,372 25,354 13,972 17,023 0.0 0.0   Net Debt   -200 -4,548 416 2,235 912 -1,172 0.0 0.0     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   15,949 17,520 11,337 16,593 14,666 18,053 0.0 0.0   Gross profit growth   -9.2% 9.8% -35.3% 46.4% -11.6% 23.1% -100.0% 0.0%   Employees   21 21 17 20 22 20 0 0   Employee growth %   -16.0% 0.0% -19.0% 17.6% 10.0% -9.1% -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)   15,410 15,544 9,372 25,354 13,972 17,023 0 0   Balance sheet change%   21.1% 0.9% -39.7% 170.5% -44.9% 21.8% -100.0% 0.0%   Added value   4,931.8 6,492.4 2,055.4 5,024.5 2,047.3 5,929.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -69 -69 -64 -16 -104 43 -149 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   30.4% 36.7% 17.7% 30.0% 13.7% 32.6% 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 %   34.5% 41.6% 17.3% 30.1% 10.6% 39.9% 0.0% 0.0%   ROI %   68.0% 85.1% 33.3% 78.0% 32.2% 94.1% 0.0% 0.0%   ROE %   88.7% 101.7% 42.7% 121.4% 44.9% 131.6% 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 %   33.9% 41.1% 33.1% 21.8% 21.1% 39.5% 0.0% 0.0%   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, %   -4.1% -70.1% 20.3% 44.5% 44.4% -19.8% 0.0% 0.0%   Gearing %   23.7% 18.5% 47.6% 49.6% 51.2% 28.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 13.2% 8.5% 4.3% 11.5% 8.4% 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   1.8 2.1 2.0 1.4 1.4 2.1 0.0 0.0   Current Ratio   1.8 2.1 2.0 1.4 1.4 2.1 0.0 0.0   Cash and cash equivalent   1,200.2 5,548.0 583.7 5.2 87.7 2,671.9 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   6,735.7 8,150.7 4,535.7 7,429.2 4,040.4 8,865.5 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   235 309 121 251 93 296 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   235 309 121 251 93 296 0 0   EBIT / employee   231 306 118 249 91 295 0 0   Net earnings / employee   177 233 94 201 66 236 0 0