Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Norbert Acquisition ApS - Group 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 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 5.2% 1.7% 2.0% 3.2% 3.2%   Credit score (0-100)   0 0 0 42 72 69 56 56   Credit rating   N/A N/A N/A BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 120.1 8.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 2021 N/A 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   0.0 0.0 0.0 1,243 30,043 30,232 0.0 0.0   EBITDA   0.0 0.0 0.0 -5,575 11,534 9,006 0.0 0.0   EBIT   0.0 0.0 0.0 -6,257 -8,895 -11,647 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -6,735.3 -15,909.7 -18,988.0 0.0 0.0   Net earnings   0.0 0.0 0.0 -6,737.8 -16,005.9 -18,375.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -6,735 -15,910 -18,988 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 2,073 2,667 2,540 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 99,402 83,396 65,018 32,330 32,330   Interest-bearing liabilities   0.0 0.0 0.0 137,133 123,628 109,546 97,058 97,058   Balance sheet total (assets)   0.0 0.0 0.0 279,227 245,436 210,094 129,389 129,389   Net Debt   0.0 0.0 0.0 109,927 109,034 103,576 97,058 97,058     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 N/A 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   0.0 0.0 0.0 1,243 30,043 30,232 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 2,317.0% 0.6% -100.0% 0.0%   Employees   0 0 0 34 31 34 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -8.8% 9.7% -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)   0 0 0 279,227 245,436 210,094 129,389 129,389   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -12.1% -14.4% -38.4% 0.0%   Added value   0.0 0.0 0.0 -5,575.0 -8,212.9 9,006.1 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 0 163,451 -36,171 -37,116 -2,540 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 N/A 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 (%)   0.0% 0.0% 0.0% -503.4% -29.6% -38.5% 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 %   0.0% 0.0% 0.0% -2.2% -3.3% -5.0% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -2.4% -3.6% -5.4% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -11.7% -31.0% -47.1% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 0.0% 35.6% 34.0% 30.9% 25.0% 25.0%   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, %   0.0% 0.0% 0.0% -1,971.8% 945.3% 1,150.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 138.0% 148.2% 168.5% 300.2% 300.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.7% 5.6% 6.4% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 1.1 0.8 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 2.3 2.0 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 27,205.1 14,594.2 5,969.6 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 N/A 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   0.0 0.0 0.0 47,876.1 34,149.6 20,822.1 -48,529.0 -48,529.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 2020 N/A 2021 N/A 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   0 0 0 -164 -265 265 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -164 372 265 0 0   EBIT / employee   0 0 0 -184 -287 -343 0 0   Net earnings / employee   0 0 0 -198 -516 -540 0 0