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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   1.3% 1.3% 1.2% 0.8% 0.7% 0.6% 7.0% 6.9%   Credit score (0-100)   82 81 82 92 95 96 34 35   Credit rating   A A A AA AA AA BBB BBB   Credit limit (kDKK)   194.5 158.1 317.6 1,192.1 2,039.7 1,592.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 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   4,630 2,348 3,191 4,940 7,638 4,794 0.0 0.0   EBITDA   2,831 517 1,459 3,289 5,760 2,729 0.0 0.0   EBIT   2,649 210 1,156 2,889 5,395 2,161 0.0 0.0   Pre-tax profit (PTP)   628.3 262.7 694.9 3,210.5 6,519.7 4,008.4 0.0 0.0   Net earnings   36.3 331.1 359.3 2,711.1 5,339.9 3,548.9 0.0 0.0   Pre-tax profit without non-rec. items   628 263 695 3,211 6,520 4,008 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   2,507 2,284 2,017 2,281 1,917 690 0.0 0.0   Shareholders equity total   12,231 11,598 10,640 11,308 14,548 14,559 8,160 8,160   Interest-bearing liabilities   280 2,244 1,189 2,986 3,240 5,313 0.0 0.0   Balance sheet total (assets)   15,010 15,979 17,568 21,071 22,880 23,706 8,160 8,160   Net Debt   -1,031 2,231 -1,886 2,945 -3,711 5,014 -8,160 -8,160     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 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   4,630 2,348 3,191 4,940 7,638 4,794 0.0 0.0   Gross profit growth   -20.6% -49.3% 35.9% 54.8% 54.6% -37.2% -100.0% 0.0%   Employees   3 4 4 3 3 5 0 0   Employee growth %   0.0% 33.3% 0.0% -25.0% 0.0% 66.7% -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)   15,010 15,979 17,568 21,071 22,880 23,706 8,160 8,160   Balance sheet change%   -11.6% 6.5% 9.9% 19.9% 8.6% 3.6% -65.6% 0.0%   Added value   2,831.5 516.7 1,459.2 3,288.9 5,794.8 2,728.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,909 -567 -606 -173 -730 -1,795 -690 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  2018 2018/12 2019 2019/12 2020 2020/12 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 (%)   57.2% 8.9% 36.2% 58.5% 70.6% 45.1% 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 %   6.1% 5.0% 5.0% 17.0% 30.1% 17.8% 0.0% 0.0%   ROI %   7.1% 5.8% 6.5% 24.2% 40.0% 22.1% 0.0% 0.0%   ROE %   0.3% 2.8% 3.2% 24.7% 41.3% 24.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   81.5% 72.6% 60.6% 53.7% 63.6% 61.4% 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, %   -36.4% 431.8% -129.2% 89.5% -64.4% 183.7% 0.0% 0.0%   Gearing %   2.3% 19.3% 11.2% 26.4% 22.3% 36.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   31.8% 40.1% 8.6% 3.5% 3.4% 3.4% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   2.8 2.1 1.5 1.2 1.4 0.7 0.0 0.0   Current Ratio   2.8 2.1 1.5 1.2 1.4 0.7 0.0 0.0   Cash and cash equivalent   1,310.5 13.2 3,075.2 41.8 6,950.8 298.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 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   5,061.5 4,566.7 3,724.8 1,750.8 3,165.7 -2,420.8 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 2018/12 2019 2019/12 2020 2020/12 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   944 129 365 1,096 1,932 546 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   944 129 365 1,096 1,920 546 0 0   EBIT / employee   883 52 289 963 1,798 432 0 0   Net earnings / employee   12 83 90 904 1,780 710 0 0