Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDSIGN 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   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   1.7% 1.5% 1.2% 1.1% 1.1% 1.1% 8.6% 8.6%   Credit score (0-100)   75 76 80 84 82 84 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   15.5 40.1 287.7 837.7 597.8 542.3 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   2,348 3,191 4,940 7,638 5,155 5,705 0.0 0.0   EBITDA   517 1,459 3,289 5,760 2,729 2,795 0.0 0.0   EBIT   210 1,156 2,889 5,395 2,161 2,371 0.0 0.0   Pre-tax profit (PTP)   262.7 694.9 3,210.5 6,519.7 4,008.4 1,734.2 0.0 0.0   Net earnings   331.1 359.3 2,711.1 5,339.9 3,548.9 1,230.0 0.0 0.0   Pre-tax profit without non-rec. items   263 695 3,211 6,520 4,008 1,734 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   2,284 2,017 2,281 1,917 690 632 0.0 0.0   Shareholders equity total   11,598 10,640 11,308 14,548 14,559 11,644 5,059 5,059   Interest-bearing liabilities   2,244 1,189 2,986 3,240 5,313 6,014 0.0 0.0   Balance sheet total (assets)   15,979 17,568 21,071 22,880 23,706 20,591 5,059 5,059   Net Debt   2,231 -1,886 2,945 -3,711 5,014 4,850 -5,059 -5,059     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   2,348 3,191 4,940 7,638 5,155 5,705 0.0 0.0   Gross profit growth   -49.3% 35.9% 54.8% 54.6% -32.5% 10.7% -100.0% 0.0%   Employees   4 4 3 3 5 6 0 0   Employee growth %   33.3% 0.0% -25.0% 0.0% 66.7% 20.0% -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)   15,979 17,568 21,071 22,880 23,706 20,591 5,059 5,059   Balance sheet change%   6.5% 9.9% 19.9% 8.6% 3.6% -13.1% -75.4% 0.0%   Added value   516.7 1,459.2 3,288.9 5,760.4 2,526.2 2,794.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -567 -606 -173 -730 -1,795 -482 -632 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 (%)   8.9% 36.2% 58.5% 70.6% 41.9% 41.6% 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 %   5.0% 5.0% 17.0% 30.1% 17.8% 8.5% 0.0% 0.0%   ROI %   5.8% 6.5% 24.2% 40.0% 22.1% 10.1% 0.0% 0.0%   ROE %   2.8% 3.2% 24.7% 41.3% 24.4% 9.4% 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 %   72.6% 60.6% 53.7% 63.6% 61.4% 56.6% 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, %   431.8% -129.2% 89.5% -64.4% 183.7% 173.6% 0.0% 0.0%   Gearing %   19.3% 11.2% 26.4% 22.3% 36.5% 51.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   40.1% 8.6% 3.5% 3.4% 3.4% 2.8% 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   2.1 1.5 1.2 1.4 0.7 0.8 0.0 0.0   Current Ratio   2.1 1.5 1.2 1.4 0.7 0.9 0.0 0.0   Cash and cash equivalent   13.2 3,075.2 41.8 6,950.8 298.7 1,164.1 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   4,566.7 3,724.8 1,750.8 3,165.7 -2,420.8 -939.6 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   129 365 1,096 1,920 505 466 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   129 365 1,096 1,920 546 466 0 0   EBIT / employee   52 289 963 1,798 432 395 0 0   Net earnings / employee   83 90 904 1,780 710 205 0 0