Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDSJÆLLANDS VINDUES SERVICE ApS

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   5.9% 5.9% 5.9% 5.9% 5.9% 5.9% 5.9% 5.9%   Bankruptcy risk   5.8% 4.0% 4.9% 3.9% 4.6% 7.9% 14.5% 14.3%   Credit score (0-100)   41 51 44 49 45 25 3 3   Credit rating   BB BB BB BB BB B B B   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   1,480 1,593 1,603 1,968 1,811 938 0.0 0.0   EBITDA   -168 2.0 31.4 311 120 -547 0.0 0.0   EBIT   -182 -13.1 16.3 310 120 -547 0.0 0.0   Pre-tax profit (PTP)   -200.1 -20.0 14.4 320.9 129.5 -626.0 0.0 0.0   Net earnings   -156.8 -15.7 11.0 249.5 100.5 -509.1 0.0 0.0   Pre-tax profit without non-rec. items   -200 -20.0 14.4 321 129 -626 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   31.5 16.4 1.3 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   371 355 366 616 516 -42.8 -182 -182   Interest-bearing liabilities   0.0 126 0.0 9.8 372 665 182 182   Balance sheet total (assets)   887 866 1,060 1,584 1,221 860 0.0 0.0   Net Debt   -162 119 -71.1 -9.3 340 664 182 182     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   1,480 1,593 1,603 1,968 1,811 938 0.0 0.0   Gross profit growth   -25.2% 7.7% 0.6% 22.8% -8.0% -48.2% -100.0% 0.0%   Employees   0 4 0 4 4 3 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% -25.0% -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)   887 866 1,060 1,584 1,221 860 0 0   Balance sheet change%   -41.4% -2.3% 22.4% 49.4% -22.9% -29.6% -100.0% 0.0%   Added value   -167.9 2.0 31.4 311.0 121.3 -547.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   18 -30 -30 -3 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   -1.0 -2.0 1.0 2.0 3.0 -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 (%)   -12.3% -0.8% 1.0% 15.7% 6.6% -58.3% 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 %   -15.0% -0.8% 2.7% 24.5% 9.8% -51.1% 0.0% 0.0%   ROI %   -33.8% -1.7% 5.5% 50.8% 14.9% -62.1% 0.0% 0.0%   ROE %   -30.8% -4.3% 3.0% 50.8% 17.7% -74.0% 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 %   41.9% 41.1% 34.6% 38.9% 42.3% -4.7% -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, %   96.3% 5,956.2% -226.5% -3.0% 283.4% -121.4% 0.0% 0.0%   Gearing %   0.0% 35.4% 0.0% 1.6% 72.0% -1,553.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   104.1% 20.0% 18.9% 72.5% 3.9% 16.1% 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 1.1 1.2 1.7 1.5 0.7 0.0 0.0   Current Ratio   1.4 1.5 1.5 1.9 1.9 0.9 0.0 0.0   Cash and cash equivalent   161.7 6.4 71.1 19.1 31.8 0.7 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   221.9 249.2 325.0 705.0 514.1 -82.9 -90.8 -90.8   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 1 0 78 30 -182 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1 0 78 30 -182 0 0   EBIT / employee   0 -3 0 77 30 -182 0 0   Net earnings / employee   0 -4 0 62 25 -170 0 0