Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

TEAM NORDAHL EL og Byg ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 8.1% 8.9% 9.6% 8.0% 2.7% 11.6% 11.6%   Credit score (0-100)   23 32 28 24 30 59 21 21   Credit rating   BB BB BB BB BB 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   0 311 0 0 0 0 0 0   Gross profit   103 5.9 17.6 644 1,187 3,228 0.0 0.0   EBITDA   103 5.9 17.6 644 604 2,244 0.0 0.0   EBIT   103 5.9 17.6 644 604 2,244 0.0 0.0   Pre-tax profit (PTP)   101.1 3.3 22.6 504.1 298.1 1,651.1 0.0 0.0   Net earnings   76.9 1.7 18.6 391.0 210.2 1,314.3 0.0 0.0   Pre-tax profit without non-rec. items   101 3.3 22.6 504 298 1,651 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   0.0 0.0 0.0 0.0 0.0 16,292 0.0 0.0   Shareholders equity total   210 212 230 621 832 2,146 2,066 2,066   Interest-bearing liabilities   60.3 0.0 0.0 1,548 7,517 11,549 0.0 0.0   Balance sheet total (assets)   321 239 295 10,739 20,519 24,491 2,066 2,066   Net Debt   -151 -1.5 -99.4 1,450 7,447 11,549 -2,066 -2,066     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   0 311 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   103 5.9 17.6 644 1,187 3,228 0.0 0.0   Gross profit growth   128.4% -94.3% 200.0% 3,550.8% 84.4% 172.0% -100.0% 0.0%   Employees   0 0 0 0 0 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   321 239 295 10,739 20,519 24,491 2,066 2,066   Balance sheet change%   36.3% -25.6% 23.7% 3,535.5% 91.1% 19.4% -91.6% 0.0%   Added value   103.3 5.9 17.6 643.8 604.1 2,244.3 0.0 0.0   Added value %   0.0% 1.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 16,292 -16,292 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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% 1.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 1.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 50.9% 69.5% 0.0% 0.0%   Net Earnings %   0.0% 0.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 1.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   37.1% 2.1% 8.6% 11.7% 3.9% 10.0% 0.0% 0.0%   ROI %   47.2% 2.4% 10.4% 53.7% 11.5% 20.4% 0.0% 0.0%   ROE %   44.8% 0.8% 8.4% 91.8% 28.9% 88.3% 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 %   65.4% 88.6% 78.0% 5.8% 4.1% 8.8% 100.0% 100.0%   Relative indebtedness %   0.0% 8.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 8.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -146.1% -25.6% -564.0% 225.3% 1,232.7% 514.6% 0.0% 0.0%   Gearing %   28.7% 0.0% 0.0% 249.1% 904.1% 538.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 8.5% 0.0% 18.0% 6.8% 6.2% 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   2.1 4.7 3.2 0.1 0.1 0.1 0.0 0.0   Current Ratio   2.2 5.9 3.3 1.1 1.0 0.4 0.0 0.0   Cash and cash equivalent   211.3 1.5 99.4 97.8 70.3 0.0 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 3.7 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% 51.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   130.0 131.7 150.3 541.3 751.5 -14,226.0 0.0 0.0   Net working capital %   0.0% 42.3% 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 0 0 0 0 1,122 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 1,122 0 0   EBIT / employee   0 0 0 0 0 1,122 0 0   Net earnings / employee   0 0 0 0 0 657 0 0