Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDJYSK LANDBRUGSTEKNIK 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 N/A 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% 1.3% 1.3%   Bankruptcy risk   0.0% 8.4% 6.7% 5.0% 5.2% 6.0% 16.8% 16.5%   Credit score (0-100)   0 30 36 42 42 38 10 11   Credit rating   N/A BB BBB BBB BBB 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 N/A 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   0.0 240 394 681 775 320 0.0 0.0   EBITDA   0.0 -8.4 1.7 274 373 -115 0.0 0.0   EBIT   0.0 -18.7 -18.1 254 310 -146 0.0 0.0   Pre-tax profit (PTP)   0.0 -29.4 -24.0 247.3 304.4 -157.3 0.0 0.0   Net earnings   0.0 -26.3 -18.7 192.9 237.5 -122.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -29.4 -24.0 247 304 -157 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 144 143 123 122 91.6 0.0 0.0   Shareholders equity total   0.0 23.7 5.0 198 335 213 163 163   Interest-bearing liabilities   0.0 105 187 90.5 89.0 183 0.0 0.0   Balance sheet total (assets)   0.0 297 309 457 859 619 163 163   Net Debt   0.0 105 187 90.5 27.8 183 -163 -163     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 240 394 681 775 320 0.0 0.0   Gross profit growth   0.0% 0.0% 64.0% 72.9% 13.9% -58.8% -100.0% 0.0%   Employees   0 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)   0 297 309 457 859 619 163 163   Balance sheet change%   0.0% 0.0% 4.0% 48.1% 88.1% -27.9% -73.7% 0.0%   Added value   0.0 -8.4 1.7 274.1 329.3 -115.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 134 -21 -39 -64 -62 -92 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% -7.8% -4.6% 37.4% 39.9% -45.6% 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 %   0.0% -6.3% -5.7% 66.5% 47.1% -19.6% 0.0% 0.0%   ROI %   0.0% -14.5% -10.8% 102.9% 83.2% -34.6% 0.0% 0.0%   ROE %   0.0% -110.9% -130.7% 190.2% 89.1% -44.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 8.0% 1.6% 43.3% 39.0% 34.3% 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, %   0.0% -1,246.0% 11,096.9% 33.0% 7.4% -159.3% 0.0% 0.0%   Gearing %   0.0% 443.6% 3,755.5% 45.7% 26.5% 86.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 20.2% 4.6% 5.4% 6.0% 9.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.6 0.3 0.5 1.0 0.6 0.0 0.0   Current Ratio   0.0 0.6 0.5 1.4 1.5 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 61.2 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -120.6 -138.1 89.4 230.4 121.0 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 N/A 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 -8 2 274 329 -115 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -8 2 274 373 -115 0 0   EBIT / employee   0 -19 -18 254 310 -146 0 0   Net earnings / employee   0 -26 -19 193 237 -123 0 0