Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ny Åby Mark 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% 0.5% 0.5%   Bankruptcy risk   2.8% 0.9% 0.9% 0.7% 0.7% 2.6% 8.2% 8.2%   Credit score (0-100)   61 89 88 93 95 60 30 30   Credit rating   BBB A A AA AA BBB BB BB   Credit limit (kDKK)   -0.0 516.2 459.4 830.6 869.7 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   59.4 5,730 1,975 3,350 2,350 -161 0.0 0.0   EBITDA   -5.5 5,687 1,914 3,297 2,306 -230 0.0 0.0   EBIT   -70.9 5,621 1,864 3,250 2,255 -281 0.0 0.0   Pre-tax profit (PTP)   -668.8 4,982.4 1,337.7 2,900.2 1,601.7 -1,250.2 0.0 0.0   Net earnings   -521.9 3,885.3 1,063.9 2,258.3 1,249.4 -976.2 0.0 0.0   Pre-tax profit without non-rec. items   -669 4,982 1,338 2,900 1,602 -1,250 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   12,113 17,084 15,788 14,468 30,578 30,267 0.0 0.0   Shareholders equity total   -569 3,316 4,380 6,638 7,887 6,911 6,861 6,861   Interest-bearing liabilities   13,181 14,178 13,563 9,243 23,763 24,227 0.0 0.0   Balance sheet total (assets)   13,782 19,316 19,612 17,506 32,596 31,614 6,861 6,861   Net Debt   12,888 12,722 11,577 8,291 23,572 23,966 -6,861 -6,861     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   59.4 5,730 1,975 3,350 2,350 -161 0.0 0.0   Gross profit growth   145.8% 9,553.3% -65.5% 69.6% -29.9% 0.0% 0.0% 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)   13,782 19,316 19,612 17,506 32,596 31,614 6,861 6,861   Balance sheet change%   18.4% 40.1% 1.5% -10.7% 86.2% -3.0% -78.3% 0.0%   Added value   -5.5 5,686.9 1,914.4 3,297.1 2,302.0 -229.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,653 4,905 -1,346 -1,367 16,059 -362 -30,267 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 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 (%)   -119.5% 98.1% 94.4% 97.0% 96.0% 174.0% 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 %   -0.5% 33.4% 9.6% 17.5% 9.0% -0.9% 0.0% 0.0%   ROI %   -0.5% 36.7% 10.6% 19.3% 9.5% -0.9% 0.0% 0.0%   ROE %   -4.1% 45.4% 27.6% 41.0% 17.2% -13.2% 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 %   -4.0% 17.2% 22.3% 37.9% 24.2% 21.9% 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, %   -233,681.9% 223.7% 604.7% 251.4% 1,022.3% -10,423.0% 0.0% 0.0%   Gearing %   -2,314.8% 427.6% 309.7% 139.2% 301.3% 350.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.2% 4.7% 3.9% 3.1% 4.0% 4.1% 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   1.4 0.1 0.3 0.3 0.1 0.0 0.0 0.0   Current Ratio   1.4 0.1 0.3 0.3 0.1 0.1 0.0 0.0   Cash and cash equivalent   293.6 1,456.2 1,985.9 952.0 190.6 260.9 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   498.7 -13,768.0 -11,408.0 -7,829.7 -22,690.5 -23,355.3 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   -6 5,687 1,914 3,297 2,302 -230 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -6 5,687 1,914 3,297 2,306 -230 0 0   EBIT / employee   -71 5,621 1,864 3,250 2,255 -281 0 0   Net earnings / employee   -522 3,885 1,064 2,258 1,249 -976 0 0