Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDIC PIPE ApS 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   11.3% 18.2% 7.5% 3.7% 6.3% 4.5% 11.7% 11.7%   Credit score (0-100)   23 8 32 50 37 46 20 20   Credit rating   BB B BB BBB BBB BBB BB BB   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   -24.0 441 4,078 1,216 114 693 0.0 0.0   EBITDA   -950 -363 3,127 399 -207 364 0.0 0.0   EBIT   -1,037 -471 3,030 355 -250 319 0.0 0.0   Pre-tax profit (PTP)   -1,068.4 -568.1 2,943.2 322.5 -278.2 288.9 0.0 0.0   Net earnings   -834.6 -444.1 2,295.5 250.6 -217.8 226.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,068 -568 2,943 323 -278 289 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   300 224 153 109 49.6 90.5 0.0 0.0   Shareholders equity total   479 34.7 2,330 2,581 2,363 2,589 1,963 1,963   Interest-bearing liabilities   122 48.8 8.1 450 874 869 0.0 0.0   Balance sheet total (assets)   3,339 4,866 3,725 5,043 3,965 3,914 1,963 1,963   Net Debt   81.5 -21.7 -142 406 638 225 -1,963 -1,963     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   -24.0 441 4,078 1,216 114 693 0.0 0.0   Gross profit growth   0.0% 0.0% 824.9% -70.2% -90.6% 509.0% -100.0% 0.0%   Employees   0 2 0 2 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% -50.0% 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)   3,339 4,866 3,725 5,043 3,965 3,914 1,963 1,963   Balance sheet change%   0.8% 45.8% -23.4% 35.4% -21.4% -1.3% -49.8% 0.0%   Added value   -949.6 -363.2 3,126.9 398.5 -207.1 364.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -33 -184 -168 -86 -103 -4 -90 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 -5.0 1.0 2.0 -1.0 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 (%)   4,329.8% -106.7% 74.3% 29.2% -220.1% 46.0% 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 %   -30.6% -11.4% 70.5% 8.1% -5.4% 8.2% 0.0% 0.0%   ROI %   -106.4% -137.2% 250.3% 13.2% -7.8% 9.6% 0.0% 0.0%   ROE %   -93.1% -173.0% 194.1% 10.2% -8.8% 9.1% 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 %   14.3% 0.7% 62.5% 51.2% 59.6% 66.2% 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, %   -8.6% 6.0% -4.5% 101.8% -307.6% 61.8% 0.0% 0.0%   Gearing %   25.4% 140.6% 0.3% 17.4% 37.0% 33.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   79.7% 115.7% 306.8% 14.3% 5.3% 3.9% 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   0.7 0.4 1.0 0.9 1.0 1.3 0.0 0.0   Current Ratio   1.1 1.0 2.6 2.0 2.4 2.9 0.0 0.0   Cash and cash equivalent   40.3 70.5 149.8 44.5 236.1 644.1 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   178.6 -189.0 2,177.6 2,471.4 2,313.5 2,498.6 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   0 -182 0 199 -207 364 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -182 0 199 -207 364 0 0   EBIT / employee   0 -235 0 178 -250 319 0 0   Net earnings / employee   0 -222 0 125 -218 226 0 0