Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDBERG EJD.SERVICE APS 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   10.8% 7.6% 7.4% 4.9% 4.4% 4.3% 11.1% 10.9%   Credit score (0-100)   24 33 33 43 47 47 22 22   Credit rating   BB BB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   1,589 0 0 0 0 0 0 0   Gross profit   1,589 1,642 1,930 2,238 1,508 1,231 0.0 0.0   EBITDA   123 173 412 851 188 -162 0.0 0.0   EBIT   47.0 96.5 336 806 179 -175 0.0 0.0   Pre-tax profit (PTP)   33.2 86.8 333.3 793.7 166.1 -188.5 0.0 0.0   Net earnings   33.7 54.3 265.7 615.7 124.3 -151.4 0.0 0.0   Pre-tax profit without non-rec. items   33.2 86.8 333 794 166 -189 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   200 123 46.2 1.1 74.7 60.9 0.0 0.0   Shareholders equity total   4.7 59.1 365 980 1,105 953 913 913   Interest-bearing liabilities   201 41.2 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   674 1,553 3,723 3,914 3,464 1,952 913 913   Net Debt   87.8 -422 -945 -362 -797 -62.6 -913 -913     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   1,589 0 0 0 0 0 0 0   Net sales growth   -149.5% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,589 1,642 1,930 2,238 1,508 1,231 0.0 0.0   Gross profit growth   0.0% 3.3% 17.5% 16.0% -32.6% -18.4% -100.0% 0.0%   Employees   0 0 3 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% -33.3% 0.0% 50.0% -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)   674 1,553 3,723 3,914 3,464 1,952 913 913   Balance sheet change%   -17.1% 130.3% 139.7% 5.1% -11.5% -43.7% -53.2% 0.0%   Added value   122.5 173.2 412.3 851.0 223.8 -161.7 0.0 0.0   Added value %   7.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -97 -153 -153 -90 64 -28 -61 0   Net sales trend   -2.0 -3.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   7.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   3.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   3.0% 5.9% 17.4% 36.0% 11.8% -14.3% 0.0% 0.0%   Net Earnings %   2.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   6.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   2.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   6.2% 8.7% 12.7% 21.1% 4.8% -6.5% 0.0% 0.0%   ROI %   23.0% 62.3% 143.2% 119.8% 17.1% -17.1% 0.0% 0.0%   ROE %   8.3% 170.3% 125.4% 91.5% 11.9% -14.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.7% 3.8% 9.8% 25.0% 31.9% 48.8% 100.0% 100.0%   Relative indebtedness %   42.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   35.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   71.6% -243.4% -229.2% -42.5% -424.1% 38.7% 0.0% 0.0%   Gearing %   4,239.8% 69.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 8.1% 11.4% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 1.0 1.1 1.3 1.4 1.9 0.0 0.0   Current Ratio   1.0 1.0 1.1 1.3 1.4 1.9 0.0 0.0   Cash and cash equivalent   113.1 462.9 944.9 361.8 796.6 62.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   56.5 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 %   29.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   6.1 -18.8 318.5 979.3 1,030.0 889.2 0.0 0.0   Net working capital %   0.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 137 425 112 -54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 137 425 94 -54 0 0   EBIT / employee   0 0 112 403 89 -58 0 0   Net earnings / employee   0 0 89 308 62 -50 0 0