Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CitNOW Nordic 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% 2.6% 2.6%   Bankruptcy risk   12.0% 12.9% 10.1% 4.3% 8.0% 4.7% 17.4% 17.2%   Credit score (0-100)   21 19 24 46 30 45 9 10   Credit rating   BB BB BB BBB 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 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   -134 -437 213 3,224 5,742 4,656 0.0 0.0   EBITDA   -257 -2,340 -1,603 975 -3,491 426 0.0 0.0   EBIT   -257 -2,346 -1,611 964 -3,498 423 0.0 0.0   Pre-tax profit (PTP)   -256.9 -2,346.8 -1,646.6 896.0 -3,451.7 413.6 0.0 0.0   Net earnings   -199.9 -1,830.5 -1,284.4 698.9 -4,190.1 413.6 0.0 0.0   Pre-tax profit without non-rec. items   -257 -2,347 -1,647 896 -3,452 414 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   19.8 13.2 17.3 6.8 0.0 14.5 0.0 0.0   Shareholders equity total   307 -1,522 -2,810 -2,111 -6,301 -5,888 -6,773 -6,773   Interest-bearing liabilities   203 2,221 4,187 3,067 8,083 7,878 6,773 6,773   Balance sheet total (assets)   648 1,079 2,513 2,045 2,663 2,985 0.0 0.0   Net Debt   203 2,156 3,311 2,435 6,407 6,428 6,773 6,773     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   -134 -437 213 3,224 5,742 4,656 0.0 0.0   Gross profit growth   0.0% -226.3% 0.0% 1,412.9% 78.1% -18.9% -100.0% 0.0%   Employees   0 2 2 2 2 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 150.0% -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)   648 1,079 2,513 2,045 2,663 2,985 0 0   Balance sheet change%   0.0% 66.4% 133.0% -18.6% 30.2% 12.1% -100.0% 0.0%   Added value   -257.0 -2,339.5 -1,603.3 974.8 -3,487.3 426.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   20 -13 -3 -21 -14 11 -15 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 1.0 -1.0 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 (%)   191.8% 536.6% -755.8% 29.9% -60.9% 9.1% 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 %   -39.6% -144.4% -40.7% 20.3% -52.6% 4.7% 0.0% 0.0%   ROI %   -50.4% -167.7% -49.8% 26.6% -61.9% 5.3% 0.0% 0.0%   ROE %   -65.0% -264.1% -71.5% 30.7% -178.0% 14.6% 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 %   47.4% -58.5% -52.8% -51.2% -70.3% -66.4% -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, %   -78.9% -92.2% -206.5% 249.8% -183.5% 1,507.1% 0.0% 0.0%   Gearing %   65.9% -145.9% -149.0% -145.3% -128.3% -133.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.1% 1.1% 1.9% 0.0% 0.1% 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   1.8 0.4 0.5 0.5 0.3 0.3 0.0 0.0   Current Ratio   1.8 0.4 0.5 0.5 0.3 0.3 0.0 0.0   Cash and cash equivalent   0.0 64.6 876.0 631.8 1,675.5 1,450.3 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   266.6 -1,488.4 -2,848.2 -2,142.9 -6,326.2 -5,927.1 -3,386.4 -3,386.4   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 -1,170 -802 487 -1,744 85 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -1,170 -802 487 -1,746 85 0 0   EBIT / employee   0 -1,173 -805 482 -1,749 85 0 0   Net earnings / employee   0 -915 -642 349 -2,095 83 0 0