Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORD ADVERTISING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.5% 2.5%   Bankruptcy risk   2.7% 1.5% 2.5% 2.9% 2.0% 1.6% 6.4% 6.3%   Credit score (0-100)   62 77 62 57 69 74 37 38   Credit rating   BBB A BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 22.4 0.0 0.0 1.6 22.3 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   15,994 16,761 14,783 14,805 16,756 17,095 0.0 0.0   EBITDA   785 2,014 1,189 1,233 1,713 834 0.0 0.0   EBIT   558 1,810 953 989 1,468 796 0.0 0.0   Pre-tax profit (PTP)   248.0 1,459.0 828.9 843.0 1,302.2 265.5 0.0 0.0   Net earnings   172.0 1,152.4 655.5 626.2 1,042.7 324.0 0.0 0.0   Pre-tax profit without non-rec. items   248 1,459 829 843 1,302 266 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   1,022 0.0 0.0 115 74.2 36.6 0.0 0.0   Shareholders equity total   1,907 3,059 3,715 4,341 5,383 5,707 4,641 4,641   Interest-bearing liabilities   7,772 6,738 3,243 3,276 10,935 14,768 0.0 0.0   Balance sheet total (assets)   16,338 16,277 15,989 19,544 26,290 26,984 4,641 4,641   Net Debt   7,772 6,738 3,243 3,276 10,935 14,768 -4,596 -4,596     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   15,994 16,761 14,783 14,805 16,756 17,095 0.0 0.0   Gross profit growth   -2.2% 4.8% -11.8% 0.1% 13.2% 2.0% -100.0% 0.0%   Employees   37 38 31 32 35 35 0 0   Employee growth %   -7.5% 2.7% -18.4% 3.2% 9.4% 0.0% -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)   16,338 16,277 15,989 19,544 26,290 26,984 4,641 4,641   Balance sheet change%   38.6% -0.4% -1.8% 22.2% 34.5% 2.6% -82.8% 0.0%   Added value   784.9 2,014.0 1,188.7 1,232.9 1,711.8 833.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -453 -1,431 -440 -333 -445 -75 -37 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 (%)   3.5% 10.8% 6.4% 6.7% 8.8% 4.7% 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 %   4.1% 11.5% 7.3% 6.4% 7.5% 5.0% 0.0% 0.0%   ROI %   6.5% 18.3% 12.5% 13.0% 12.9% 6.8% 0.0% 0.0%   ROE %   9.5% 46.4% 19.4% 15.5% 21.4% 5.8% 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 %   13.3% 21.2% 25.8% 23.1% 21.3% 21.3% 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, %   990.3% 334.6% 272.8% 265.7% 638.2% 1,771.2% 0.0% 0.0%   Gearing %   407.6% 220.3% 87.3% 75.5% 203.1% 258.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 5.7% 7.1% 8.9% 5.9% 8.4% 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 1.4 1.6 1.4 1.4 1.3 0.0 0.0   Current Ratio   1.0 1.2 1.4 1.4 1.3 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -26.4 2,930.0 4,197.4 4,834.4 5,905.7 5,792.4 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   21 53 38 39 49 24 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   21 53 38 39 49 24 0 0   EBIT / employee   15 48 31 31 42 23 0 0   Net earnings / employee   5 30 21 20 30 9 0 0