Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NIEBUHR GEARS 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  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   0.0% 0.0% 0.0% 15.5% 0.8% 0.8% 4.9% 4.8%   Credit score (0-100)   0 0 0 12 90 92 44 45   Credit rating   N/A N/A N/A BB AA AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 9,843.5 10,777.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 31,764 33,364 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 12,905 15,654 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 12,905 15,654 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 3,666.0 9,080.0 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 2,091.0 6,690.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 3,666 9,080 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 N/A 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 97,589 97,030 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 105,259 112,554 97,096 97,096   Interest-bearing liabilities   0.0 0.0 0.0 0.0 45,791 50,185 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 263,098 276,385 97,096 97,096   Net Debt   0.0 0.0 0.0 0.0 42,922 50,036 -96,864 -96,864     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 0.0 0.0 31,764 33,364 0.0 0.0   Gross profit growth   -100.0% 0.0% 0.0% 0.0% 0.0% 5.0% -100.0% 0.0%   Employees   0 0 0 0 111 102 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% -8.1% -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)   0 0 0 0 263,098 276,385 97,096 97,096   Balance sheet change%   -100.0% 0.0% 0.0% 0.0% 0.0% 5.1% -64.9% 0.0%   Added value   0.0 0.0 0.0 0.0 12,905.0 15,654.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -87,666 0 0 0 97,853 -501 -97,120 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 0.0% 0.0% 0.0% 40.6% 46.9% 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 %   0.0% 0.0% 0.0% 0.0% 4.1% 5.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 4.9% 7.0% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 2.0% 6.1% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 40.0% 40.7% 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, %   0.0% 0.0% 0.0% 0.0% 332.6% 319.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 43.5% 44.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 30.7% 13.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.7 0.7 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.5 1.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 2,869.0 149.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 0.0 0.0 41,810.0 46,989.0 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  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 116 153 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 116 153 0 0   EBIT / employee   0 0 0 0 116 153 0 0   Net earnings / employee   0 0 0 0 19 66 0 0