Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordic Housing 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   14.5% 3.1% 4.6% 9.2% 5.6% 32.6% 19.3% 16.4%   Credit score (0-100)   17 58 47 27 39 0 6 11   Credit rating   BB BBB BBB BB BBB C B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,942 8,908 10,474 6,605 9,116 -3,031 0.0 0.0   EBITDA   22.4 2,099 1,284 -1,028 2,271 -5,862 0.0 0.0   EBIT   22.4 2,020 918 -1,563 1,911 -5,862 0.0 0.0   Pre-tax profit (PTP)   9.7 1,968.7 770.2 -1,874.1 1,550.7 -6,275.3 0.0 0.0   Net earnings   3.7 1,518.1 546.3 -1,509.7 1,166.7 -6,275.3 0.0 0.0   Pre-tax profit without non-rec. items   9.7 1,969 770 -1,874 1,551 -6,275 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 1,419 2,192 1,898 2,620 0.0 0.0 0.0   Shareholders equity total   13.3 1,531 2,078 568 1,735 -4,541 -4,621 -4,621   Interest-bearing liabilities   0.0 0.0 1,392 1,503 2,950 2,493 4,621 4,621   Balance sheet total (assets)   4,061 8,989 14,789 20,647 18,495 9,515 0.0 0.0   Net Debt   -1,391 -1,491 1,063 1,294 2,950 2,493 4,621 4,621     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,942 8,908 10,474 6,605 9,116 -3,031 0.0 0.0   Gross profit growth   16.0% 202.8% 17.6% -36.9% 38.0% 0.0% 0.0% 0.0%   Employees   7 15 13 13 16 5 0 0   Employee growth %   16.7% 114.3% -13.3% 0.0% 23.1% -68.8% -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)   4,061 8,989 14,789 20,647 18,495 9,515 0 0   Balance sheet change%   82.3% 121.4% 64.5% 39.6% -10.4% -48.6% -100.0% 0.0%   Added value   22.4 2,019.6 917.8 -1,562.7 1,910.6 -5,861.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 1,340 407 -828 362 -2,620 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   0.8% 22.7% 8.8% -23.7% 21.0% 193.4% 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 %   0.7% 31.0% 7.8% -8.8% 10.0% -35.9% 0.0% 0.0%   ROI %   196.1% 217.5% 33.3% -53.4% 58.0% -163.0% 0.0% 0.0%   ROE %   32.1% 196.6% 30.3% -114.1% 101.3% -111.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.3% 17.0% 15.1% 2.9% 9.5% -32.3% -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, %   -6,197.9% -71.1% 82.8% -125.8% 129.9% -42.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 67.0% 264.7% 170.1% -54.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 23.4% 21.7% 18.4% 15.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.9 0.7 0.7 0.8 0.7 0.7 0.0 0.0   Current Ratio   0.9 0.7 0.7 0.7 0.7 0.7 0.0 0.0   Cash and cash equivalent   1,391.0 1,491.2 328.9 209.7 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -305.1 -1,839.4 -4,088.6 -5,623.4 -4,381.7 -4,580.6 -2,310.3 -2,310.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   3 135 71 -120 119 -1,172 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3 140 99 -79 142 -1,172 0 0   EBIT / employee   3 135 71 -120 119 -1,172 0 0   Net earnings / employee   1 101 42 -116 73 -1,255 0 0