Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordbohus K/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 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   25.3% 18.3% 13.8% 18.2% 12.3% 10.3% 18.9% 18.9%   Credit score (0-100)   3 8 15 7 18 24 7 7   Credit rating   B B BB B BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   2,866 1,119 1,097 1,154 1,317 1,370 1,370 1,370   Gross profit   2,433 755 729 706 464 1,041 0.0 0.0   EBITDA   5.9 -172 -55.3 43.4 41.1 123 0.0 0.0   EBIT   5.9 -172 -55.3 43.4 41.1 123 0.0 0.0   Pre-tax profit (PTP)   5.5 -172.8 -55.9 42.9 40.7 122.8 0.0 0.0   Net earnings   5.5 -172.8 -55.9 42.9 40.7 122.8 0.0 0.0   Pre-tax profit without non-rec. items   5.5 -173 -55.9 42.9 40.7 123 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   199 26.2 -29.6 13.2 53.9 177 177 177   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   199 151 125 138 220 322 177 177   Net Debt   -11.5 -4.2 -19.2 -37.8 -119 -196 -177 -177     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   2,866 1,119 1,097 1,154 1,317 1,370 1,370 1,370   Net sales growth   177.3% -61.0% -1.9% 5.2% 14.2% 4.0% 0.0% 0.0%   Gross profit   2,433 755 729 706 464 1,041 0.0 0.0   Gross profit growth   424.5% -69.0% -3.4% -3.2% -34.2% 124.1% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   199 151 125 138 220 322 177 177   Balance sheet change%   -40.4% -24.2% -17.2% 10.2% 59.9% 46.3% -45.2% 0.0%   Added value   5.9 -172.5 -55.3 43.4 41.1 122.9 0.0 0.0   Added value %   0.2% -15.4% -5.0% 3.8% 3.1% 9.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.2% -15.4% -5.0% 3.8% 3.1% 9.0% 0.0% 0.0%   EBIT %   0.2% -15.4% -5.0% 3.8% 3.1% 9.0% 0.0% 0.0%   EBIT to gross profit (%)   0.2% -22.8% -7.6% 6.2% 8.9% 11.8% 0.0% 0.0%   Net Earnings %   0.2% -15.4% -5.1% 3.7% 3.1% 9.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.2% -15.4% -5.1% 3.7% 3.1% 9.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.2% -15.4% -5.1% 3.7% 3.1% 9.0% 0.0% 0.0%   ROA %   2.2% -98.6% -36.2% 29.7% 23.0% 45.3% 0.0% 0.0%   ROI %   3.0% -153.2% -422.1% 656.1% 122.5% 106.6% 0.0% 0.0%   ROE %   2.8% -153.4% -73.9% 62.1% 121.1% 106.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 17.4% -19.2% 9.6% 24.5% 54.8% 100.0% 100.0%   Relative indebtedness %   0.0% 11.1% 14.1% 10.8% 12.6% 10.6% 0.0% 0.0%   Relative net indebtedness %   -0.4% 10.8% 12.3% 7.5% 3.6% -3.7% -12.9% -12.9%   Net int. bear. debt to EBITDA, %   -195.7% 2.4% 34.7% -87.0% -290.2% -159.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 1.2 0.8 1.1 1.3 2.2 0.0 0.0   Current Ratio   0.0 1.2 0.8 1.1 1.3 2.2 0.0 0.0   Cash and cash equivalent   11.5 4.2 19.2 37.8 119.3 196.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   23.3 47.8 35.2 31.6 28.0 33.6 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 %   6.9% 13.5% 11.4% 11.9% 16.7% 23.5% 12.9% 12.9%   Net working capital   199.0 26.2 -29.6 13.2 53.9 176.7 0.0 0.0   Net working capital %   6.9% 2.3% -2.7% 1.1% 4.1% 12.9% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 1,370 0 0   Added value / employee   0 0 0 0 0 123 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 123 0 0   EBIT / employee   0 0 0 0 0 123 0 0   Net earnings / employee   0 0 0 0 0 123 0 0