Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NANOBIZ 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% 5.4% 5.4%   Bankruptcy risk   7.9% 4.2% 3.1% 2.9% 4.3% 4.9% 13.1% 12.8%   Credit score (0-100)   32 50 56 56 47 43 18 18   Credit rating   BB BBB BBB BBB BBB BBB BB BB   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)  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   196 221 329 494 291 189 0.0 0.0   EBITDA   20.5 174 227 174 46.8 121 0.0 0.0   EBIT   15.5 164 213 156 33.3 120 0.0 0.0   Pre-tax profit (PTP)   28.9 164.2 224.6 167.7 44.8 133.1 0.0 0.0   Net earnings   21.5 127.2 175.2 130.2 30.7 103.0 0.0 0.0   Pre-tax profit without non-rec. items   28.9 164 225 168 44.8 133 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   0.0 0.0 17.3 8.8 0.2 0.0 0.0 0.0   Shareholders equity total   115 243 418 398 429 532 407 407   Interest-bearing liabilities   45.9 42.4 44.0 41.7 24.8 44.1 0.0 0.0   Balance sheet total (assets)   357 580 1,020 823 662 771 407 407   Net Debt   -71.2 -56.1 -350 -253 -128 -153 -407 -407     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   196 221 329 494 291 189 0.0 0.0   Gross profit growth   58.1% 12.6% 49.3% 50.1% -41.2% -34.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   357 580 1,020 823 662 771 407 407   Balance sheet change%   -29.1% 62.6% 75.8% -19.3% -19.5% 16.5% -47.3% 0.0%   Added value   20.5 173.8 226.8 174.5 51.8 120.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   30 -20 -7 -37 -27 -0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   7.9% 74.3% 64.6% 31.5% 11.4% 63.5% 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 %   7.7% 36.0% 28.3% 18.5% 6.3% 18.6% 0.0% 0.0%   ROI %   13.9% 73.4% 59.9% 37.5% 10.4% 25.9% 0.0% 0.0%   ROE %   11.6% 71.1% 53.1% 31.9% 7.4% 21.4% 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 %   32.3% 41.8% 41.0% 48.3% 64.7% 68.9% 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, %   -347.7% -32.3% -154.2% -144.9% -272.6% -126.6% 0.0% 0.0%   Gearing %   39.8% 17.5% 10.5% 10.5% 5.8% 8.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.7% 9.8% 4.4% 5.8% 5.1% 1.0% 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   0.6 1.4 1.6 1.6 2.5 2.9 0.0 0.0   Current Ratio   1.2 1.6 1.6 1.9 2.8 3.2 0.0 0.0   Cash and cash equivalent   117.0 98.5 393.8 294.5 152.5 196.6 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   49.0 184.4 389.0 387.2 428.4 531.6 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  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   20 174 227 174 52 121 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   20 174 227 174 47 121 0 0   EBIT / employee   15 164 213 156 33 120 0 0   Net earnings / employee   22 127 175 130 31 103 0 0