Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nørre Aaby Bageri 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% 7.1% 7.1%   Bankruptcy risk   2.9% 1.6% 1.3% 0.8% 1.6% 0.8% 7.1% 7.1%   Credit score (0-100)   59 76 79 90 73 91 34 34   Credit rating   BBB A A AA A AA BBB BBB   Credit limit (kDKK)   0.0 5.7 123.7 1,567.5 19.7 1,264.5 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   4,098 5,057 12,118 23,208 19,710 21,942 0.0 0.0   EBITDA   1,318 1,390 5,773 8,712 1,686 3,221 0.0 0.0   EBIT   1,202 1,150 5,267 6,887 -577 679 0.0 0.0   Pre-tax profit (PTP)   1,188.8 1,140.2 5,247.3 6,780.0 -569.2 676.8 0.0 0.0   Net earnings   1,011.2 885.5 4,091.3 5,277.8 -385.7 526.6 0.0 0.0   Pre-tax profit without non-rec. items   1,189 1,140 5,247 6,780 -569 677 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   936 1,197 7,651 8,424 8,059 7,127 0.0 0.0   Shareholders equity total   635 1,226 5,262 10,040 9,454 9,981 9,931 9,931   Interest-bearing liabilities   0.0 0.0 0.0 0.0 1,813 549 0.0 0.0   Balance sheet total (assets)   1,406 2,228 9,578 15,068 14,115 14,777 9,931 9,931   Net Debt   -126 -500 -531 -2,845 1,624 315 -9,931 -9,931     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   4,098 5,057 12,118 23,208 19,710 21,942 0.0 0.0   Gross profit growth   107.8% 23.4% 139.7% 91.5% -15.1% 11.3% -100.0% 0.0%   Employees   6 8 14 36 44 47 0 0   Employee growth %   50.0% 33.3% 75.0% 157.1% 22.2% 6.8% -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)   1,406 2,228 9,578 15,068 14,115 14,777 9,931 9,931   Balance sheet change%   297.8% 58.4% 329.9% 57.3% -6.3% 4.7% -32.8% 0.0%   Added value   1,317.6 1,389.6 5,773.0 8,711.7 1,247.2 3,220.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   720 21 5,948 -1,052 -2,628 -3,473 -7,127 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 -1.0 1.0 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 (%)   29.3% 22.7% 43.5% 29.7% -2.9% 3.1% 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 %   112.7% 63.3% 89.2% 55.9% -3.5% 5.2% 0.0% 0.0%   ROI %   317.7% 116.3% 152.4% 86.1% -4.7% 6.7% 0.0% 0.0%   ROE %   204.7% 95.2% 126.1% 69.0% -4.0% 5.4% 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 %   45.1% 55.0% 54.9% 66.6% 67.0% 67.5% 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, %   -9.6% -36.0% -9.2% -32.7% 96.4% 9.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 19.2% 5.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   32.2% 0.0% 0.0% 0.0% 5.7% 5.8% 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   0.3 0.9 0.3 1.1 0.9 1.2 0.0 0.0   Current Ratio   0.6 1.1 0.5 1.4 1.3 1.6 0.0 0.0   Cash and cash equivalent   126.0 500.5 531.2 2,845.5 189.0 233.4 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   -270.6 114.5 -2,100.6 1,865.1 1,431.1 2,860.7 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   220 174 412 242 28 69 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   220 174 412 242 38 69 0 0   EBIT / employee   200 144 376 191 -13 14 0 0   Net earnings / employee   169 111 292 147 -9 11 0 0