Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NB 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.3% 1.2% 1.1% 1.3% 2.1% 1.6% 7.9% 7.9%   Credit score (0-100)   82 81 83 80 66 75 31 31   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   799.3 1,090.1 2,653.3 1,212.3 5.9 344.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   380 330 475 413 390 501 0.0 0.0   EBITDA   380 330 475 413 390 501 0.0 0.0   EBIT   280 126 272 264 242 353 0.0 0.0   Pre-tax profit (PTP)   8,540.3 6,672.6 8,901.0 6,199.1 41,514.8 3,485.3 0.0 0.0   Net earnings   8,131.4 6,120.0 8,185.4 6,349.7 40,582.6 2,799.6 0.0 0.0   Pre-tax profit without non-rec. items   8,540 6,673 8,901 6,199 41,515 3,485 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   5,447 8,058 7,855 7,706 7,557 7,409 0.0 0.0   Shareholders equity total   49,705 55,714 63,786 69,938 110,403 113,080 108,567 108,567   Interest-bearing liabilities   931 2,977 2,493 7.1 0.2 0.2 0.0 0.0   Balance sheet total (assets)   52,482 59,301 66,743 70,117 113,156 113,279 108,567 108,567   Net Debt   -13,358 -12,630 -18,488 -19,985 -27,224 -57,524 -108,567 -108,567     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   380 330 475 413 390 501 0.0 0.0   Gross profit growth   0.0% -13.2% 44.2% -13.1% -5.5% 28.4% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 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)   52,482 59,301 66,743 70,117 113,156 113,279 108,567 108,567   Balance sheet change%   19.9% 13.0% 12.6% 5.1% 61.4% 0.1% -4.2% 0.0%   Added value   379.6 329.6 475.2 412.8 390.2 501.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -200 2,407 -406 -297 -297 -297 -7,409 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   73.7% 38.4% 57.2% 64.0% 61.9% 70.3% 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 %   17.8% 12.0% 14.2% 12.7% 45.4% 3.1% 0.0% 0.0%   ROI %   18.4% 12.2% 14.3% 12.7% 46.1% 3.1% 0.0% 0.0%   ROE %   17.8% 11.6% 13.7% 9.5% 45.0% 2.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   94.7% 94.0% 95.6% 99.7% 97.6% 99.8% 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, %   -3,519.0% -3,832.5% -3,890.9% -4,841.1% -6,976.1% -11,477.2% 0.0% 0.0%   Gearing %   1.9% 5.3% 3.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 1.1% 2.2% 196.8% 2,267.1% 5.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   14.1 4.6 16.6 1,880.9 34.2 2,376.6 0.0 0.0   Current Ratio   14.1 4.6 16.6 1,880.9 34.2 2,376.6 0.0 0.0   Cash and cash equivalent   14,289.8 15,607.4 20,981.2 19,991.7 27,224.2 57,523.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   24,762.2 45.9 23,641.4 30,383.7 65,911.4 67,253.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   380 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   380 0 0 0 0 0 0 0   EBIT / employee   280 0 0 0 0 0 0 0   Net earnings / employee   8,131 0 0 0 0 0 0 0