Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Norlys Infrastruktur A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.6% 3.5% 2.2% 1.9% 3.6% 2.1% 6.3% 6.3%   Credit score (0-100)   97 53 64 69 51 67 37 37   Credit rating   AA BBB BBB A BBB BBB BBB BBB   Credit limit (kDKK)   136,043.9 0.0 30.5 267.3 0.0 69.6 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   55,045 0 0 0 0 0 0 0   Gross profit   126,539 -5,492 -638 -3,208 -5,022 -4,885 0.0 0.0   EBITDA   110,803 -21,426 -3,469 -3,220 -5,022 -4,885 0.0 0.0   EBIT   96,720 -25,881 -7,924 -7,675 -5,022 -4,885 0.0 0.0   Pre-tax profit (PTP)   91,661.0 -102,066.0 43,646.0 5,828.0 -66,033.0 210,903.0 0.0 0.0   Net earnings   95,456.0 -90,865.0 49,090.0 20,109.0 -48,241.0 221,671.0 0.0 0.0   Pre-tax profit without non-rec. items   91,661 -102,066 43,646 5,828 -66,033 210,903 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,188,777 1,103,626 1,175,803 1,296,297 1,209,699 1,417,244 1,216,244 1,216,244   Interest-bearing liabilities   1,920,699 1,811,472 1,527,742 1,536,874 1,799,790 2,257,792 0.0 0.0   Balance sheet total (assets)   3,167,469 2,952,402 2,712,461 2,833,382 3,022,223 3,676,134 1,216,244 1,216,244   Net Debt   1,574,668 1,612,281 1,520,345 1,531,591 1,799,790 2,257,792 -1,216,244 -1,216,244     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   55,045 0 0 0 0 0 0 0   Net sales growth   -89.9% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   126,539 -5,492 -638 -3,208 -5,022 -4,885 0.0 0.0   Gross profit growth   -24.7% 0.0% 88.4% -402.8% -56.5% 2.7% 0.0% 0.0%   Employees   22 22 5 0 0 0 0 0   Employee growth %   -91.3% 0.0% -77.3% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,167,469 2,952,402 2,712,461 2,833,382 3,022,223 3,676,134 1,216,244 1,216,244   Balance sheet change%   8.1% -6.8% -8.1% 4.5% 6.7% 21.6% -66.9% 0.0%   Added value   110,803.0 -21,426.0 -3,469.0 -3,220.0 -567.0 -4,885.0 0.0 0.0   Added value %   201.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -38,038 -8,910 -8,910 -8,911 0 0 0 0   Net sales trend   -3.0 -4.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 -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 %   201.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   175.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   76.4% 471.2% 1,242.0% 239.2% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   173.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   199.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   166.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   3.5% -3.0% 1.9% 1.3% 0.6% 9.3% 0.0% 0.0%   ROI %   3.6% -3.0% 1.9% 1.3% 0.6% 9.3% 0.0% 0.0%   ROE %   6.5% -7.9% 4.3% 1.6% -3.9% 16.9% 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 %   37.5% 37.4% 43.3% 45.8% 40.0% 38.6% 100.0% 100.0%   Relative indebtedness %   3,574.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   2,945.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   1,421.1% -7,524.9% -43,826.6% -47,564.9% -35,838.1% -46,218.9% 0.0% 0.0%   Gearing %   161.6% 164.1% 129.9% 118.6% 148.8% 159.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.6% 0.6% 1.9% 5.0% 4.9% 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   0.2 0.1 0.0 0.0 0.1 1.1 0.0 0.0   Current Ratio   0.2 0.1 0.0 0.0 0.1 1.1 0.0 0.0   Cash and cash equivalent   346,031.0 199,191.0 7,397.0 5,283.0 0.0 0.0 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)   30.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   41.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   686.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1,548,906.0 -1,582,318.0 -1,487,640.0 -1,511,750.0 -1,579,284.0 34,603.0 0.0 0.0   Net working capital %   -2,813.9% 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   2,502 0 0 0 0 0 0 0   Added value / employee   5,037 -974 -694 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   5,037 -974 -694 0 0 0 0 0   EBIT / employee   4,396 -1,176 -1,585 0 0 0 0 0   Net earnings / employee   4,339 -4,130 9,818 0 0 0 0 0