Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nørredal 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% 1.1% 1.1%   Bankruptcy risk   1.4% 1.1% 1.0% 1.1% 0.8% 1.2% 9.2% 9.0%   Credit score (0-100)   80 86 87 83 91 81 27 27   Credit rating   A A A A AA A BB BB   Credit limit (kDKK)   11.9 214.1 289.1 193.7 474.7 130.9 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   2,750 5,236 5,008 3,656 3,996 3,189 0.0 0.0   EBITDA   1,293 4,723 2,711 1,836 2,762 1,242 0.0 0.0   EBIT   408 2,961 1,394 1,177 1,785 665 0.0 0.0   Pre-tax profit (PTP)   210.4 2,817.8 1,303.1 1,059.0 1,575.3 63.8 0.0 0.0   Net earnings   164.4 2,082.7 927.0 797.6 1,348.1 74.3 0.0 0.0   Pre-tax profit without non-rec. items   210 2,818 1,303 1,059 1,575 63.8 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   19,308 18,498 17,093 16,344 16,626 16,552 0.0 0.0   Shareholders equity total   1,049 2,920 2,806 3,129 4,217 3,991 3,811 3,811   Interest-bearing liabilities   20,919 18,568 16,849 16,486 16,126 15,526 0.0 0.0   Balance sheet total (assets)   22,986 23,265 21,997 21,992 21,862 21,421 3,811 3,811   Net Debt   20,919 18,379 15,939 15,312 16,126 15,108 -3,811 -3,811     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   2,750 5,236 5,008 3,656 3,996 3,189 0.0 0.0   Gross profit growth   -13.8% 90.4% -4.4% -27.0% 9.3% -20.2% -100.0% 0.0%   Employees   0 0 0 0 0 5 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)   22,986 23,265 21,997 21,992 21,862 21,421 3,811 3,811   Balance sheet change%   -3.8% 1.2% -5.4% -0.0% -0.6% -2.0% -82.2% 0.0%   Added value   1,293.2 3,889.0 3,222.7 2,019.1 2,626.6 1,145.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,140 -1,738 -3,234 -1,591 -105 -554 -16,552 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 5.0 5.0 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 (%)   14.9% 56.5% 27.8% 32.2% 44.7% 20.9% 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 %   2.0% 13.1% 6.4% 5.4% 8.2% 3.1% 0.0% 0.0%   ROI %   2.1% 13.5% 6.8% 5.8% 8.7% 3.3% 0.0% 0.0%   ROE %   13.1% 105.0% 32.4% 26.9% 36.7% 1.8% 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 %   4.6% 12.6% 12.8% 14.2% 19.3% 18.6% 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, %   1,617.6% 389.1% 587.9% 833.8% 583.7% 1,216.8% 0.0% 0.0%   Gearing %   1,995.0% 635.9% 600.5% 526.9% 382.4% 389.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.3% 1.1% 0.8% 0.8% 1.3% 3.9% 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 0.3 0.5 0.7 0.1 0.3 0.0 0.0   Current Ratio   1.6 1.4 1.7 1.5 1.6 1.3 0.0 0.0   Cash and cash equivalent   0.0 188.5 909.9 1,174.0 0.0 418.4 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   1,168.1 1,116.7 1,738.5 1,701.9 1,746.7 1,003.3 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   0 0 0 0 0 229 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 248 0 0   EBIT / employee   0 0 0 0 0 133 0 0   Net earnings / employee   0 0 0 0 0 15 0 0