Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NFW HOLDING 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% 0.6% 0.6%   Bankruptcy risk   1.2% 1.0% 0.8% 0.7% 0.6% 0.6% 7.6% 7.6%   Credit score (0-100)   83 88 92 94 97 96 32 32   Credit rating   A A AA AA AA AA BB BB   Credit limit (kDKK)   1,397.7 4,971.5 6,460.8 7,196.5 7,044.9 7,279.8 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   4,488 4,490 4,487 4,490 -19.8 -16.9 0.0 0.0   EBITDA   4,488 4,490 4,487 12,325 -19.8 -16.9 0.0 0.0   EBIT   4,488 2,978 2,565 8,407 -2,539 -16.9 0.0 0.0   Pre-tax profit (PTP)   13,154.0 10,047.8 2,602.0 10,872.0 3,595.4 4,614.4 0.0 0.0   Net earnings   12,545.8 9,187.2 2,071.7 8,841.8 3,816.1 3,586.7 0.0 0.0   Pre-tax profit without non-rec. items   13,154 10,048 2,602 10,872 3,595 4,614 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   47,031 56,218 55,190 63,762 66,578 70,165 41,334 41,334   Interest-bearing liabilities   11,371 26,209 31,356 33,879 21,110 20,555 0.0 0.0   Balance sheet total (assets)   74,876 92,468 94,349 101,974 87,710 91,158 41,334 41,334   Net Debt   -23,113 -21,646 -15,088 -16,253 -20,136 -21,071 -41,334 -41,334     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   4,488 4,490 4,487 4,490 -19.8 -16.9 0.0 0.0   Gross profit growth   0.0% 0.0% -0.1% 0.1% 0.0% 14.6% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   74,876 92,468 94,349 101,974 87,710 91,158 41,334 41,334   Balance sheet change%   35.9% 23.5% 2.0% 8.1% -14.0% 3.9% -54.7% 0.0%   Added value   4,488.3 4,490.4 4,487.0 12,325.2 1,379.1 -16.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -1,512 -1,922 -3,918 -2,519 0 0 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 -1.0 -2.0 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 (%)   100.0% 66.3% 57.2% 187.3% 12,835.6% 100.0% 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 %   20.4% 12.0% 3.5% 11.1% 6.6% 6.4% 0.0% 0.0%   ROI %   27.8% 14.3% 3.8% 11.6% 6.7% 6.4% 0.0% 0.0%   ROE %   30.5% 17.8% 3.7% 14.9% 5.9% 5.2% 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 %   62.8% 60.8% 58.5% 62.5% 75.9% 77.0% 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, %   -515.0% -482.0% -336.3% -131.9% 101,806.9% 124,744.0% 0.0% 0.0%   Gearing %   24.2% 46.6% 56.8% 53.1% 31.7% 29.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 0.1% 2.4% 0.2% 9.8% 5.3% 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   1.6 1.6 1.5 1.7 2.0 2.0 0.0 0.0   Current Ratio   1.6 1.6 1.5 1.7 2.0 2.0 0.0 0.0   Cash and cash equivalent   34,483.9 47,854.2 46,443.6 50,132.4 41,246.6 41,625.1 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   17,773.2 21,183.7 10,034.7 -4,521.5 -5,906.6 -10,293.6 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0