Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nem Vikar 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% 8.7% 8.7%   Bankruptcy risk   8.4% 5.5% 3.0% 7.9% 29.7% 12.0% 14.7% 14.7%   Credit score (0-100)   31 42 57 30 1 19 14 14   Credit rating   BB BBB BBB BB C BB 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   937 2,831 3,115 787 0.0 2,725 0.0 0.0   EBITDA   76.1 519 57.2 -216 0.0 410 0.0 0.0   EBIT   76.1 519 57.2 -216 0.0 410 0.0 0.0   Pre-tax profit (PTP)   76.1 518.8 149.1 -217.4 0.0 394.2 0.0 0.0   Net earnings   76.1 404.7 143.9 -229.4 0.0 303.5 0.0 0.0   Pre-tax profit without non-rec. items   76.1 519 149 -217 0.0 394 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   15.1 439 456 232 40.0 343 303 303   Interest-bearing liabilities   88.1 80.7 28.4 25.2 0.0 0.0 0.0 0.0   Balance sheet total (assets)   434 1,360 1,224 363 40.0 600 303 303   Net Debt   -154 -134 -884 -33.7 0.0 -207 -303 -303     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   937 2,831 3,115 787 0.0 2,725 0.0 0.0   Gross profit growth   132.9% 202.0% 10.0% -74.7% -100.0% 0.0% -100.0% 0.0%   Employees   4 12 15 3 2 5 0 0   Employee growth %   0.0% 200.0% 25.0% -80.0% -33.3% 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)   434 1,360 1,224 363 40 600 303 303   Balance sheet change%   0.0% 213.0% -10.0% -70.3% -89.0% 1,400.0% -49.4% 0.0%   Added value   76.1 518.8 57.2 -216.2 0.0 410.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 0.0 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 (%)   8.1% 18.3% 1.8% -27.5% 0.0% 15.0% 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 %   17.5% 57.8% 11.6% -27.2% 0.0% 128.1% 0.0% 0.0%   ROI %   62.3% 166.6% 29.7% -58.4% 0.0% 213.8% 0.0% 0.0%   ROE %   503.0% 178.3% 32.2% -66.7% 0.0% 158.3% 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 %   3.5% 32.3% 37.2% 63.8% 100.0% 57.2% 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, %   -202.5% -25.7% -1,544.8% 15.6% 0.0% -50.4% 0.0% 0.0%   Gearing %   582.7% 18.4% 6.2% 10.9% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.3% 4.6% 0.0% 0.0% 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   1.0 1.4 1.6 2.6 0.0 2.3 0.0 0.0   Current Ratio   1.0 1.4 1.6 2.6 0.0 2.3 0.0 0.0   Cash and cash equivalent   242.2 214.3 912.7 58.9 0.0 206.8 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   15.1 413.9 431.0 206.8 40.0 343.5 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   19 43 4 -72 0 82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   19 43 4 -72 0 82 0 0   EBIT / employee   19 43 4 -72 0 82 0 0   Net earnings / employee   19 34 10 -76 0 61 0 0