Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nyhuus Installation 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 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   3.7% 5.6% 5.1% 7.5% 8.5% 7.1% 11.3% 11.3%   Credit score (0-100)   53 42 43 31 28 33 22 22   Credit rating   BBB BBB BBB BB BB 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   0 0 0 0 0 0 0 0   Gross profit   463,298 554 447 292 28.3 224 0.0 0.0   EBITDA   8,161 58.0 14.0 194 28.3 160 0.0 0.0   EBIT   8,161 58.0 14.0 194 28.3 160 0.0 0.0   Pre-tax profit (PTP)   8,161.0 58.0 14.0 193.0 28.7 153.9 0.0 0.0   Net earnings   6,365.0 45.0 9.0 150.0 22.7 118.9 0.0 0.0   Pre-tax profit without non-rec. items   8,161 58.0 14.0 193 28.7 154 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   256,459 301 311 461 484 603 553 553   Interest-bearing liabilities   0.0 4.0 20.0 0.0 26.6 27.7 0.0 0.0   Balance sheet total (assets)   527,924 624 658 632 635 788 553 553   Net Debt   -102,212 -246 -64.0 -28.0 -12.7 -287 -553 -553     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   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   463,298 554 447 292 28.3 224 0.0 0.0   Gross profit growth   84,440.5% -99.9% -19.3% -34.7% -90.3% 693.0% -100.0% 0.0%   Employees   1 1 1 1 1 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)   527,924 624 658 632 635 788 553 553   Balance sheet change%   88,529.9% -99.9% 5.4% -4.0% 0.5% 24.0% -29.8% 0.0%   Added value   8,161.0 58.0 14.0 194.0 28.3 159.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 %   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 (%)   1.8% 10.5% 3.1% 66.4% 100.0% 71.3% 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 %   3.1% 0.0% 2.2% 30.1% 4.7% 22.5% 0.0% 0.0%   ROI %   5.4% 0.0% 4.0% 45.2% 5.8% 28.1% 0.0% 0.0%   ROE %   5.0% 0.0% 2.9% 38.9% 4.8% 21.9% 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 %   48.6% 48.2% 52.8% 81.9% 85.5% 76.5% 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, %   -1,252.4% -424.1% -457.1% -14.4% -44.8% -179.7% 0.0% 0.0%   Gearing %   0.0% 1.3% 6.4% 0.0% 5.5% 4.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 10.0% 7.5% 23.6% 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   1.8 1.5 0.8 2.8 5.2 3.9 0.0 0.0   Current Ratio   2.3 2.4 2.0 5.3 4.2 4.3 0.0 0.0   Cash and cash equivalent   102,212.0 250.0 84.0 28.0 39.3 314.6 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)   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   302,360.0 359.0 325.0 513.0 483.8 602.7 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 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   8,161 58 14 194 28 160 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   8,161 58 14 194 28 160 0 0   EBIT / employee   8,161 58 14 194 28 160 0 0   Net earnings / employee   6,365 45 9 150 23 119 0 0