Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordvig Ejendomsservice 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% 6.0% 6.0%   Bankruptcy risk   10.3% 7.8% 6.3% 4.4% 4.9% 6.2% 16.1% 16.1%   Credit score (0-100)   25 33 37 46 44 37 11 11   Credit rating   BB BB 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   977 1,022 941 900 760 805 0.0 0.0   EBITDA   -61.0 85.0 180 145 32.0 4.1 0.0 0.0   EBIT   -61.0 85.0 180 145 20.1 -7.8 0.0 0.0   Pre-tax profit (PTP)   -61.0 84.8 177.1 139.6 12.2 -8.7 0.0 0.0   Net earnings   -48.0 64.8 137.4 107.4 7.9 -8.5 0.0 0.0   Pre-tax profit without non-rec. items   -61.0 84.8 177 140 12.2 -8.7 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   14.9 47.7 38.1 26.2 14.3 2.4 0.0 0.0   Shareholders equity total   -39.0 25.8 163 158 165 157 107 107   Interest-bearing liabilities   2.1 2.1 2.1 84.6 0.0 0.0 0.0 0.0   Balance sheet total (assets)   274 427 619 487 316 459 107 107   Net Debt   -211 -266 -479 -314 -191 -342 -107 -107     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   977 1,022 941 900 760 805 0.0 0.0   Gross profit growth   29.0% 4.6% -7.9% -4.4% -15.5% 6.0% -100.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   100.0% -50.0% 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)   274 427 619 487 316 459 107 107   Balance sheet change%   2.9% 55.6% 45.1% -21.3% -35.1% 45.2% -76.7% 0.0%   Added value   -61.0 85.0 179.7 144.7 20.1 4.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   15 33 -10 -12 -24 -24 -2 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 -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 (%)   -6.2% 8.3% 19.1% 16.1% 2.6% -1.0% 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 %   -21.1% 23.0% 34.4% 26.2% 5.0% -2.0% 0.0% 0.0%   ROI %   -921.0% 567.0% 185.0% 70.8% 9.8% -4.8% 0.0% 0.0%   ROE %   -33.9% 43.2% 145.4% 67.0% 4.9% -5.3% 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 %   -12.5% 6.0% 26.4% 32.4% 52.4% 34.2% 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, %   346.3% -312.7% -266.6% -217.0% -596.6% -8,259.3% 0.0% 0.0%   Gearing %   -5.4% 8.1% 1.3% 53.7% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 11.0% 124.4% 11.5% 18.6% 0.0% 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   0.8 0.9 1.3 1.4 2.0 1.5 0.0 0.0   Current Ratio   0.8 0.9 1.3 1.4 2.0 1.5 0.0 0.0   Cash and cash equivalent   213.5 267.9 481.1 398.4 190.9 341.8 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   -53.9 -21.9 126.2 131.7 151.1 154.6 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   -31 85 180 145 20 4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -31 85 180 145 32 4 0 0   EBIT / employee   -31 85 180 145 20 -8 0 0   Net earnings / employee   -24 65 137 107 8 -9 0 0