Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDSTJERNEN & BRAND 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   1.4% 0.7% 0.7% 0.7% 0.7% 0.7% 6.7% 6.5%   Credit score (0-100)   80 96 95 93 94 92 36 36   Credit rating   A AA AA AA AA AA BBB BBB   Credit limit (kDKK)   168.7 3,204.3 3,035.5 2,969.2 3,166.1 3,333.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -2,458 432 876 957 1,327 1,114 0.0 0.0   EBITDA   -2,458 432 876 957 1,327 1,114 0.0 0.0   EBIT   1,299 10,772 1,828 1,140 2,030 2,534 0.0 0.0   Pre-tax profit (PTP)   1,217.3 10,646.3 2,449.8 488.7 1,973.8 2,458.0 0.0 0.0   Net earnings   949.5 8,337.7 1,915.3 381.2 1,539.5 1,901.7 0.0 0.0   Pre-tax profit without non-rec. items   1,217 10,646 2,450 489 1,974 2,458 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   38,931 49,281 50,231 50,631 51,598 50,531 0.0 0.0   Shareholders equity total   20,856 29,193 31,109 31,490 32,429 33,988 33,488 33,488   Interest-bearing liabilities   18,389 18,145 17,735 17,349 17,295 15,790 0.0 0.0   Balance sheet total (assets)   45,709 55,775 57,701 58,043 59,180 59,532 33,488 33,488   Net Debt   12,399 12,075 10,657 10,450 10,277 6,964 -33,488 -33,488     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -2,458 432 876 957 1,327 1,114 0.0 0.0   Gross profit growth   0.0% 0.0% 103.0% 9.2% 38.7% -16.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   45,709 55,775 57,701 58,043 59,180 59,532 33,488 33,488   Balance sheet change%   2.2% 22.0% 3.5% 0.6% 2.0% 0.6% -43.7% 0.0%   Added value   1,299.1 10,771.7 1,827.7 1,140.2 2,030.3 2,533.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   500 10,350 950 400 967 -1,067 -50,531 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -52.9% 2,495.7% 208.6% 119.1% 153.0% 227.4% 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 %   3.3% 21.4% 4.7% 2.3% 3.8% 5.0% 0.0% 0.0%   ROI %   3.4% 21.7% 4.8% 2.3% 3.9% 5.1% 0.0% 0.0%   ROE %   4.7% 33.3% 6.4% 1.2% 4.8% 5.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   45.6% 52.3% 53.9% 54.3% 54.8% 57.1% 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, %   -504.5% 2,797.7% 1,216.3% 1,091.9% 774.3% 625.2% 0.0% 0.0%   Gearing %   88.2% 62.2% 57.0% 55.1% 53.3% 46.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.2% 1.2% 4.8% 1.6% 3.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   14.2 9.3 16.8 11.0 12.3 18.2 0.0 0.0   Current Ratio   14.2 9.3 16.8 11.0 12.3 18.2 0.0 0.0   Cash and cash equivalent   5,989.5 6,069.7 7,078.4 6,898.8 7,018.1 8,825.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,714.8 1,165.2 1,612.6 1,844.6 1,934.7 3,253.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0