Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDVANG 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.1% 2.2% 2.1% 5.1% 16.9% 15.7% 19.3% 19.3%   Credit score (0-100)   70 67 70 44 10 11 6 6   Credit rating   A BBB A BBB BB BB B B   Credit limit (kDKK)   -0.1 -0.0 -0.1 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   716 1,554 1,523 7,788 148 -62.8 0.0 0.0   EBITDA   270 1,204 1,047 6,871 -4.9 -156 0.0 0.0   EBIT   -109 -81.5 760 2,129 -1,873 -156 0.0 0.0   Pre-tax profit (PTP)   -611.6 -656.4 136.5 1,631.9 -1,929.2 -191.2 0.0 0.0   Net earnings   -747.0 -807.9 138.5 556.9 -1,583.2 -191.3 0.0 0.0   Pre-tax profit without non-rec. items   -612 -656 136 1,632 -1,929 -191 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   31,354 30,113 29,874 3,943 2,388 0.0 0.0 0.0   Shareholders equity total   -835 -1,490 -1,354 -3,029 -4,897 -5,151 -5,231 -5,231   Interest-bearing liabilities   30,692 30,108 25,083 9,779 666 0.0 5,231 5,231   Balance sheet total (assets)   31,537 30,414 30,173 28,101 3,125 425 0.0 0.0   Net Debt   30,683 30,011 25,008 -13,990 275 -378 5,231 5,231     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   716 1,554 1,523 7,788 148 -62.8 0.0 0.0   Gross profit growth   0.0% 117.2% -2.0% 411.3% -98.1% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 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)   31,537 30,414 30,173 28,101 3,125 425 0 0   Balance sheet change%   0.0% -3.6% -0.8% -6.9% -88.9% -86.4% -100.0% 0.0%   Added value   270.4 1,204.4 1,046.9 6,871.0 2,869.9 -155.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   28,592 -262 -383 -28,466 -5,371 -2,609 -63 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   -15.2% -5.2% 49.9% 27.3% -1,269.4% 248.0% 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 %   -0.1% -0.2% 2.4% 6.8% -9.0% -2.3% 0.0% 0.0%   ROI %   -0.1% -0.3% 2.8% 12.2% -33.0% -36.0% 0.0% 0.0%   ROE %   -2.4% -2.6% 0.5% 1.9% -10.1% -10.8% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   -2.6% -4.7% -4.3% -9.7% -61.0% -92.4% -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, %   11,346.2% 2,491.7% 2,388.7% -203.6% -5,603.4% 242.7% 0.0% 0.0%   Gearing %   -3,677.8% -2,020.0% -1,852.5% -322.9% -13.6% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 1.9% 2.3% 2.8% 3.3% 10.7% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.0 0.0 0.0 1.1 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   9.0 96.7 75.0 23,769.5 391.5 377.8 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -5,952.3 -6,637.4 -7,509.3 2,107.6 -6,478.1 -5,163.3 -2,615.3 -2,615.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -156 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 -156 0 0   EBIT / employee   0 0 0 0 0 -156 0 0   Net earnings / employee   0 0 0 0 0 -191 0 0