Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nuuk Bolig & GulvService 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% 3.0% 3.0%   Bankruptcy risk   1.2% 0.8% 0.9% 1.6% 1.1% 0.7% 7.1% 7.1%   Credit score (0-100)   84 92 88 74 84 93 34 34   Credit rating   A AA A A A AA BBB BBB   Credit limit (kDKK)   164.0 652.1 490.0 19.4 295.9 745.7 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   2,457 2,715 2,558 2,615 3,172 3,464 0.0 0.0   EBITDA   334 760 -59.7 -225 609 808 0.0 0.0   EBIT   160 590 -225 -453 337 536 0.0 0.0   Pre-tax profit (PTP)   -426.3 641.1 314.2 -141.2 -335.6 779.9 0.0 0.0   Net earnings   -290.3 513.8 230.9 -103.7 -227.1 585.1 0.0 0.0   Pre-tax profit without non-rec. items   -426 641 314 -141 -336 780 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   3,329 3,318 3,593 3,365 5,387 5,174 0.0 0.0   Shareholders equity total   5,819 6,333 6,564 6,460 6,233 6,818 6,518 6,518   Interest-bearing liabilities   0.9 119 46.3 32.3 1,577 1,456 0.0 0.0   Balance sheet total (assets)   6,691 7,327 7,586 7,371 8,654 9,325 6,518 6,518   Net Debt   -1,638 -2,015 -1,686 -2,249 671 -411 -6,518 -6,518     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   2,457 2,715 2,558 2,615 3,172 3,464 0.0 0.0   Gross profit growth   0.0% 10.5% -5.8% 2.2% 21.3% 9.2% -100.0% 0.0%   Employees   4 4 5 5 7 7 0 0   Employee growth %   0.0% 0.0% 25.0% 0.0% 40.0% 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)   6,691 7,327 7,586 7,371 8,654 9,325 6,518 6,518   Balance sheet change%   0.0% 9.5% 3.5% -2.8% 17.4% 7.7% -30.1% 0.0%   Added value   334.5 759.7 -59.7 -225.2 564.3 808.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,154 -181 110 -456 1,749 -485 -5,174 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 1.0 2.0 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 (%)   6.5% 21.7% -8.8% -17.3% 10.6% 15.5% 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 %   2.4% 9.1% 4.7% -1.9% 4.2% 9.3% 0.0% 0.0%   ROI %   2.6% 9.8% 5.0% -2.0% 4.5% 9.9% 0.0% 0.0%   ROE %   -5.0% 8.5% 3.6% -1.6% -3.6% 9.0% 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 %   87.0% 86.4% 86.5% 87.6% 72.0% 73.1% 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, %   -489.8% -265.2% 2,825.1% 998.5% 110.3% -50.8% 0.0% 0.0%   Gearing %   0.0% 1.9% 0.7% 0.5% 25.3% 21.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   127,819.8% 0.3% 42.8% 6.9% 83.8% 4.0% 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   4.4 4.1 4.5 5.3 2.6 4.7 0.0 0.0   Current Ratio   7.3 6.5 7.1 8.3 5.0 6.9 0.0 0.0   Cash and cash equivalent   1,639.2 2,133.6 1,732.0 2,281.4 905.7 1,866.9 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   2,328.4 2,768.6 2,276.5 2,050.8 1,763.3 2,394.8 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   84 190 -12 -45 81 115 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   84 190 -12 -45 87 115 0 0   EBIT / employee   40 147 -45 -91 48 77 0 0   Net earnings / employee   -73 128 46 -21 -32 84 0 0