Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NEXANS INDUSTRY SOLUTIONS 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% 1.5% 1.5%   Bankruptcy risk   0.7% 0.7% 0.4% 0.5% 0.4% 0.4% 7.4% 7.2%   Credit score (0-100)   96 95 100 99 99 100 33 33   Credit rating   AA AA AAA AAA AAA AAA BB BBB   Credit limit (kDKK)   11,741.9 11,216.8 17,903.4 15,475.8 17,245.3 20,277.9 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   69,623 53,958 66,477 48,334 51,399 41,986 0.0 0.0   EBITDA   35,646 19,243 37,307 14,614 26,573 21,452 0.0 0.0   EBIT   35,213 18,827 36,621 13,277 25,191 20,567 0.0 0.0   Pre-tax profit (PTP)   35,247.2 17,178.4 35,303.9 13,019.4 24,712.3 21,811.6 0.0 0.0   Net earnings   27,304.2 13,214.5 27,618.5 10,155.1 19,551.1 17,172.6 0.0 0.0   Pre-tax profit without non-rec. items   35,247 17,178 35,304 13,019 24,712 21,812 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   1,176 1,441 2,908 2,380 1,416 1,222 0.0 0.0   Shareholders equity total   88,830 94,545 122,163 117,318 133,120 146,542 139,098 139,098   Interest-bearing liabilities   32,727 23,172 26,757 19,582 23,227 31,094 0.0 0.0   Balance sheet total (assets)   135,124 132,242 180,106 167,077 166,658 196,632 139,098 139,098   Net Debt   18,563 5,203 -28,392 -26,337 -13,980 -46,812 -139,098 -139,098     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   69,623 53,958 66,477 48,334 51,399 41,986 0.0 0.0   Gross profit growth   103.7% -22.5% 23.2% -27.3% 6.3% -18.3% -100.0% 0.0%   Employees   75 75 72 67 54 41 0 0   Employee growth %   38.9% 0.0% -4.0% -6.9% -19.4% -24.1% -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)   135,124 132,242 180,106 167,077 166,658 196,632 139,098 139,098   Balance sheet change%   258.0% -2.1% 36.2% -7.2% -0.3% 18.0% -29.3% 0.0%   Added value   35,645.8 19,242.9 37,307.4 14,614.0 26,527.8 21,451.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   81 -150 780 -1,864 -2,346 -1,079 -1,222 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 (%)   50.6% 34.9% 55.1% 27.5% 49.0% 49.0% 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 %   41.2% 14.6% 23.5% 7.7% 15.4% 12.4% 0.0% 0.0%   ROI %   46.8% 16.3% 27.5% 9.4% 17.6% 13.5% 0.0% 0.0%   ROE %   45.7% 14.4% 25.5% 8.5% 15.6% 12.3% 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 %   65.7% 71.5% 67.8% 70.2% 79.9% 74.5% 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, %   52.1% 27.0% -76.1% -180.2% -52.6% -218.2% 0.0% 0.0%   Gearing %   36.8% 24.5% 21.9% 16.7% 17.4% 21.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 8.5% 5.3% 1.5% 4.8% 2.9% 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   2.2 2.3 1.8 1.9 2.5 2.6 0.0 0.0   Current Ratio   2.9 3.5 2.7 2.9 4.2 3.4 0.0 0.0   Cash and cash equivalent   14,163.7 17,968.7 55,149.3 45,918.5 37,207.4 77,906.1 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   86,778.4 92,375.0 100,141.0 93,330.6 106,085.1 120,485.0 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   475 257 518 218 491 523 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   475 257 518 218 492 523 0 0   EBIT / employee   470 251 509 198 467 502 0 0   Net earnings / employee   364 176 384 152 362 419 0 0