Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NYBOLIG SLAGELSE 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   1.4% 1.5% 1.4% 3.4% 1.8% 1.6% 18.4% 18.4%   Credit score (0-100)   79 78 78 52 70 73 8 8   Credit rating   A A A BBB A A B B   Credit limit (kDKK)   35.0 46.5 70.8 0.0 1.3 10.3 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   8,637 10,698 13,257 10,863 8,210 8,370 0.0 0.0   EBITDA   3,241 4,445 6,541 3,078 840 1,355 0.0 0.0   EBIT   1,891 3,932 6,031 2,789 565 1,089 0.0 0.0   Pre-tax profit (PTP)   1,833.0 3,891.5 5,991.5 2,750.7 528.9 1,084.8 0.0 0.0   Net earnings   1,422.3 3,025.7 4,669.9 2,141.2 400.7 843.8 0.0 0.0   Pre-tax profit without non-rec. items   1,833 3,892 5,992 2,751 529 1,085 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   524 428 393 449 345 294 0.0 0.0   Shareholders equity total   1,924 4,049 2,969 661 1,061 1,905 5.1 5.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,513 5,920 7,645 3,466 2,527 4,114 5.1 5.1   Net Debt   -2,031 -3,557 -4,515 -1,535 -1,220 -2,683 -5.1 -5.1     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   8,637 10,698 13,257 10,863 8,210 8,370 0.0 0.0   Gross profit growth   -3.0% 23.9% 23.9% -18.1% -24.4% 1.9% -100.0% 0.0%   Employees   10 11 11 15 14 12 0 0   Employee growth %   11.1% 10.0% 0.0% 36.4% -6.7% -14.3% -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)   4,513 5,920 7,645 3,466 2,527 4,114 5 5   Balance sheet change%   -36.2% 31.2% 29.1% -54.7% -27.1% 62.8% -99.9% 0.0%   Added value   3,241.1 4,445.1 6,540.9 3,077.9 853.9 1,355.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,323 -850 -785 -232 -380 -317 -294 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 (%)   21.9% 36.8% 45.5% 25.7% 6.9% 13.0% 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 %   32.6% 75.4% 88.9% 50.2% 18.9% 33.1% 0.0% 0.0%   ROI %   57.4% 128.4% 164.6% 141.7% 55.8% 67.1% 0.0% 0.0%   ROE %   44.7% 101.3% 133.1% 118.0% 46.5% 56.9% 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 %   42.6% 68.4% 38.8% 19.1% 42.0% 46.3% 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, %   -62.7% -80.0% -69.0% -49.9% -145.1% -197.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   49.5% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.3 3.0 1.6 1.1 1.6 1.8 0.0 0.0   Current Ratio   1.3 3.0 1.6 1.1 1.6 1.8 0.0 0.0   Cash and cash equivalent   2,030.6 3,557.2 4,514.5 1,534.7 1,219.5 2,682.6 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   900.8 3,516.4 2,711.6 346.1 851.6 1,746.4 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   324 404 595 205 61 113 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   324 404 595 205 60 113 0 0   EBIT / employee   189 357 548 186 40 91 0 0   Net earnings / employee   142 275 425 143 29 70 0 0