Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AVNET NORTEC ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   2.5% 2.9% 2.8% 2.1% 2.4% 1.4% 6.8% 6.6%   Credit score (0-100)   64 59 59 66 63 77 35 36   Credit rating   BBB BBB BBB A BBB A BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 0.0 1.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   66 574 491 589 723 548 548 548   Gross profit   56.1 47.7 47.7 60.7 72.8 71.0 0.0 0.0   EBITDA   14.3 9.1 7.3 17.4 26.9 23.6 0.0 0.0   EBIT   14.3 9.1 7.3 17.0 26.8 23.5 0.0 0.0   Pre-tax profit (PTP)   10.5 4.5 5.1 16.0 24.8 23.0 0.0 0.0   Net earnings   10.5 4.5 5.1 12.6 19.2 17.9 0.0 0.0   Pre-tax profit without non-rec. items   14.3 9.1 7.3 16.0 24.8 23.0 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   0.0 0.0 0.0 4.9 0.3 0.2 0.0 0.0   Shareholders equity total   96.4 101 106 119 138 156 148 148   Interest-bearing liabilities   0.0 0.0 0.0 53.3 54.5 70.5 0.0 0.0   Balance sheet total (assets)   214 155 146 207 227 264 148 148   Net Debt   0.0 0.0 0.0 47.8 54.5 70.5 -148 -148     See the entire balance sheet 1.0 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   66 574 491 589 723 548 548 548   Net sales growth   2.7% 770.2% -14.6% 20.1% 22.7% -24.2% 0.0% 0.0%   Gross profit   56.1 47.7 47.7 60.7 72.8 71.0 0.0 0.0   Gross profit growth   -89.0% -15.0% 0.0% 27.3% 20.0% -2.5% -100.0% 0.0%   Employees   0 0 0 52 51 51 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% -1.9% 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)   214 155 146 207 227 264 148 148   Balance sheet change%   20.5% -27.4% -6.0% 41.4% 9.8% 16.5% -44.1% 0.0%   Added value   14.3 9.1 7.3 17.4 27.2 23.6 0.0 0.0   Added value %   21.7% 1.6% 1.5% 2.9% 3.8% 4.3% 0.0% 0.0%   Investments   0 0 0 5 -5 -0 -0 0   Net sales trend   2.0 3.0 -1.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 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 %   21.7% 1.6% 1.5% 2.9% 3.7% 4.3% 0.0% 0.0%   EBIT %   21.7% 1.6% 1.5% 2.9% 3.7% 4.3% 0.0% 0.0%   EBIT to gross profit (%)   25.5% 19.0% 15.2% 28.0% 36.8% 33.1% 0.0% 0.0%   Net Earnings %   16.0% 0.8% 1.0% 2.1% 2.7% 3.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   16.0% 0.8% 1.0% 2.2% 2.7% 3.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   21.7% 1.6% 1.5% 2.7% 3.4% 4.2% 0.0% 0.0%   ROA %   7.3% 4.9% 4.8% 9.9% 12.9% 10.3% 0.0% 0.0%   ROI %   7.3% 4.9% 4.8% 11.0% 15.4% 12.0% 0.0% 0.0%   ROE %   11.6% 4.6% 4.9% 11.2% 15.0% 12.2% 0.0% 0.0%   1.0 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 %   100.0% 100.0% 100.0% 57.4% 60.7% 58.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 14.9% 12.3% 19.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 14.0% 12.3% 19.8% -26.9% -26.9%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 275.2% 202.2% 298.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 44.9% 39.5% 45.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 5.6% 6.0% 3.6% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 2.3 2.5 2.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 2.3 2.5 2.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 5.5 0.0 0.0 0.0 0.0   1.0 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 0.0 118.8 110.4 137.3 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 364.8 10.8 21.4 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 34.2% 31.3% 48.2% 26.9% 26.9%   Net working capital   0.0 0.0 0.0 113.8 137.6 155.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 19.3% 19.0% 28.4% 0.0% 0.0%   1.0 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 11 14 11 0 0   Added value / employee   0 0 0 0 1 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1 0 0 0   EBIT / employee   0 0 0 0 1 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0