Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NYIT.DK 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8% 1.8%   Bankruptcy risk   4.0% 6.0% 4.0% 2.4% 1.7% 5.0% 15.7% 15.4%   Credit score (0-100)   51 40 50 61 72 43 12 13   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 2.6 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 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   2,608 3,537 3,968 4,753 4,604 4,578 0.0 0.0   EBITDA   363 488 863 1,385 1,264 652 0.0 0.0   EBIT   197 299 806 1,333 1,207 600 0.0 0.0   Pre-tax profit (PTP)   181.0 287.0 797.0 1,316.0 1,195.0 617.8 0.0 0.0   Net earnings   131.0 215.0 616.0 1,013.0 914.0 462.5 0.0 0.0   Pre-tax profit without non-rec. items   181 287 797 1,316 1,195 618 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   491 183 126 127 102 237 0.0 0.0   Shareholders equity total   257 292 749 1,162 1,075 638 213 213   Interest-bearing liabilities   369 3.0 2.0 33.0 71.0 1,160 0.0 0.0   Balance sheet total (assets)   1,864 1,499 3,041 3,229 2,675 3,911 213 213   Net Debt   -38.0 -249 -1,321 -1,488 -1,107 1,160 -213 -213     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   2,608 3,537 3,968 4,753 4,604 4,578 0.0 0.0   Gross profit growth   18.5% 35.6% 12.2% 19.8% -3.1% -0.6% -100.0% 0.0%   Employees   5 7 7 6 6 7 0 0   Employee growth %   25.0% 40.0% 0.0% -14.3% 0.0% 16.7% -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)   1,864 1,499 3,041 3,229 2,675 3,911 213 213   Balance sheet change%   12.6% -19.6% 102.9% 6.2% -17.2% 46.2% -94.5% 0.0%   Added value   363.0 488.0 863.0 1,385.0 1,259.0 652.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -318 -497 -114 -51 -82 83 -237 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 (%)   7.6% 8.5% 20.3% 28.0% 26.2% 13.1% 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 %   11.3% 18.4% 35.5% 42.6% 41.1% 19.5% 0.0% 0.0%   ROI %   26.9% 61.7% 147.8% 135.0% 102.7% 43.5% 0.0% 0.0%   ROE %   48.5% 78.3% 118.3% 106.0% 81.7% 54.0% 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 %   13.8% 19.5% 24.6% 36.0% 40.2% 16.3% 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, %   -10.5% -51.0% -153.1% -107.4% -87.6% 178.0% 0.0% 0.0%   Gearing %   143.6% 1.0% 0.3% 2.8% 6.6% 181.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 11.8% 360.0% 102.9% 32.7% 3.9% 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   0.9 1.0 1.2 1.5 1.6 1.1 0.0 0.0   Current Ratio   0.9 1.1 1.3 1.5 1.6 1.1 0.0 0.0   Cash and cash equivalent   407.0 252.0 1,323.0 1,521.0 1,178.0 0.1 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   -99.0 82.0 574.0 983.0 913.0 289.8 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   73 70 123 231 210 93 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   73 70 123 231 211 93 0 0   EBIT / employee   39 43 115 222 201 86 0 0   Net earnings / employee   26 31 88 169 152 66 0 0