Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NU SKIN SCANDINAVIA 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   1.8% 1.4% 1.8% 2.0% 1.8% 1.6% 9.6% 9.4%   Credit score (0-100)   72 79 72 67 70 74 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   11.0 131.9 25.1 3.1 7.7 53.6 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   42,366 34,898 40,140 44,817 35,536 28,000 0.0 0.0   EBITDA   10,699 6,311 9,021 10,910 6,465 4,499 0.0 0.0   EBIT   9,924 5,417 8,107 10,205 5,745 3,818 0.0 0.0   Pre-tax profit (PTP)   9,294.4 5,280.0 8,401.1 9,652.3 5,263.5 4,157.8 0.0 0.0   Net earnings   7,239.9 4,107.4 6,468.9 7,511.4 4,102.8 3,238.1 0.0 0.0   Pre-tax profit without non-rec. items   9,294 5,280 8,401 9,652 5,263 4,158 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   2,046 1,830 1,323 1,041 1,947 1,566 0.0 0.0   Shareholders equity total   8,035 7,143 9,612 6,167 3,270 6,508 3,008 3,008   Interest-bearing liabilities   0.0 0.0 1,363 0.0 1,443 862 0.0 0.0   Balance sheet total (assets)   29,320 22,714 43,044 24,688 19,184 20,124 3,008 3,008   Net Debt   -18,956 -10,144 -28,398 -18,515 -9,829 -14,108 -3,008 -3,008     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   42,366 34,898 40,140 44,817 35,536 28,000 0.0 0.0   Gross profit growth   34.4% -17.6% 15.0% 11.7% -20.7% -21.2% -100.0% 0.0%   Employees   59 57 54 59 56 31 0 0   Employee growth %   5.4% -3.4% -5.3% 9.3% -5.1% -44.6% -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)   29,320 22,714 43,044 24,688 19,184 20,124 3,008 3,008   Balance sheet change%   34.9% -22.5% 89.5% -42.6% -22.3% 4.9% -85.1% 0.0%   Added value   10,699.1 6,310.6 9,020.9 10,910.4 6,449.8 4,499.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -754 -1,110 -1,421 -986 185 -1,062 -1,566 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 5.0 5.0 5.0 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 (%)   23.4% 15.5% 20.2% 22.8% 16.2% 13.6% 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 %   38.9% 20.8% 25.7% 35.4% 32.8% 22.0% 0.0% 0.0%   ROI %   161.0% 71.4% 93.1% 139.8% 132.2% 71.7% 0.0% 0.0%   ROE %   117.4% 54.1% 77.2% 95.2% 86.9% 66.2% 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 %   27.4% 31.4% 22.3% 25.0% 17.0% 32.3% 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, %   -177.2% -160.7% -314.8% -169.7% -152.0% -313.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 14.2% 0.0% 44.1% 13.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 5.4% 341.8% 267.0% 15.1% 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   1.2 1.2 1.2 1.2 0.9 1.3 0.0 0.0   Current Ratio   1.2 1.2 1.2 1.2 0.9 1.3 0.0 0.0   Cash and cash equivalent   18,956.2 10,144.2 29,761.1 18,515.2 11,271.9 14,970.1 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   4,490.1 3,771.0 6,741.2 3,547.8 -1,003.3 4,218.7 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   181 111 167 185 115 145 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   181 111 167 185 115 145 0 0   EBIT / employee   168 95 150 173 103 123 0 0   Net earnings / employee   123 72 120 127 73 104 0 0