Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nailster A/S 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% 3.6% 3.6%   Bankruptcy risk   2.7% 7.7% 2.8% 1.9% 2.4% 1.1% 7.6% 7.6%   Credit score (0-100)   62 33 58 69 64 83 32 32   Credit rating   BBB BB BBB A BBB A BB BB   Credit limit (kDKK)   0.4 0.0 0.0 1.3 0.1 792.0 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   1,700,203 2,840 3,937 7,421 13,502 22,593 0.0 0.0   EBITDA   221,623 583 1,200 2,898 4,063 10,186 0.0 0.0   EBIT   172,913 475 974 2,150 2,477 7,741 0.0 0.0   Pre-tax profit (PTP)   7,859.0 465.0 946.9 2,030.1 1,735.3 5,625.5 0.0 0.0   Net earnings   84,155.0 260.0 736.1 1,568.2 1,297.8 4,363.4 0.0 0.0   Pre-tax profit without non-rec. items   7,859 465 947 2,030 1,735 5,626 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   52,477 143 208 365 799 2,197 0.0 0.0   Shareholders equity total   84,156 345 1,079 2,648 3,945 8,257 6,158 6,158   Interest-bearing liabilities   245,999 0.0 2.2 350 6,001 11,072 0.0 0.0   Balance sheet total (assets)   4,211,448 5,096 8,352 11,717 33,914 37,809 6,158 6,158   Net Debt   223,159 -797 -1,089 -250 2,059 7,788 -6,158 -6,158     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   1,700,203 2,840 3,937 7,421 13,502 22,593 0.0 0.0   Gross profit growth   0.0% -99.8% 38.6% 88.5% 82.0% 67.3% -100.0% 0.0%   Employees   5 4 6 12 22 24 0 0   Employee growth %   0.0% -20.0% 50.0% 100.0% 83.3% 9.1% -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)   4,211,448 5,096 8,352 11,717 33,914 37,809 6,158 6,158   Balance sheet change%   0.0% -99.9% 63.9% 40.3% 189.5% 11.5% -83.7% 0.0%   Added value   221,623.0 583.0 1,199.7 2,897.6 3,224.4 10,186.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   385,623 -433,651 -3 1,390 -842 -2,206 -4,134 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 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 (%)   10.2% 16.7% 24.7% 29.0% 18.3% 34.3% 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 %   4.2% 0.0% 14.5% 21.4% 10.9% 22.8% 0.0% 0.0%   ROI %   52.9% 0.3% 108.7% 87.5% 34.7% 48.3% 0.0% 0.0%   ROE %   100.0% 0.6% 103.4% 84.2% 39.4% 71.5% 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 %   2.0% 6.8% 12.9% 22.6% 11.6% 21.8% 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, %   100.7% -136.7% -90.8% -8.6% 50.7% 76.5% 0.0% 0.0%   Gearing %   292.3% 0.0% 0.2% 13.2% 152.1% 134.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   137.9% 0.0% 2,471.2% 68.0% 23.3% 19.8% 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   0.4 0.4 0.2 0.2 0.5 0.6 0.0 0.0   Current Ratio   0.9 0.9 1.0 1.0 1.0 1.1 0.0 0.0   Cash and cash equivalent   22,840.0 797.0 1,091.7 600.5 3,942.2 3,284.4 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   -345,177.0 -279.0 14.7 -75.8 416.9 3,929.4 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   44,325 146 200 241 147 424 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   44,325 146 200 241 185 424 0 0   EBIT / employee   34,583 119 162 179 113 323 0 0   Net earnings / employee   16,831 65 123 131 59 182 0 0