Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nadjas Power Clean 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% 1.5% 9.5%   Bankruptcy risk   11.9% 11.3% 7.2% 9.0% 7.2% 6.6% 20.4% 18.1%   Credit score (0-100)   21 23 33 26 33 35 5 8   Credit rating   BB BB BBB BB BBB BBB B B   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 0 0 0 0 0 0 0   Gross profit   275 432 546 640 779 826 0.0 0.0   EBITDA   19.4 33.5 74.6 -36.0 46.8 -90.9 0.0 0.0   EBIT   19.4 33.5 74.6 -36.0 46.8 -90.9 0.0 0.0   Pre-tax profit (PTP)   19.4 33.2 73.5 -37.9 45.8 -90.9 0.0 0.0   Net earnings   14.9 25.9 57.1 -30.2 35.4 -72.0 0.0 0.0   Pre-tax profit without non-rec. items   19.4 33.2 73.5 -37.9 45.8 -90.9 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 0.0 0.0 0.0   Shareholders equity total   14.9 40.8 97.9 67.7 103 31.2 -8.8 -8.8   Interest-bearing liabilities   2.3 2.3 2.3 12.6 13.0 17.0 8.8 8.8   Balance sheet total (assets)   51.6 101 319 224 278 259 0.0 0.0   Net Debt   -42.6 -81.1 -306 -164 -201 -105 8.8 8.8     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   275 432 546 640 779 826 0.0 0.0   Gross profit growth   0.0% 56.8% 26.4% 17.2% 21.8% 6.0% -100.0% 0.0%   Employees   1 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   52 101 319 224 278 259 0 0   Balance sheet change%   0.0% 96.2% 215.1% -29.7% 24.0% -6.8% -100.0% 0.0%   Added value   19.4 33.5 74.6 -36.0 46.8 -90.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 3.0 -1.0 1.0 -1.0 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 (%)   7.1% 7.8% 13.7% -5.6% 6.0% -11.0% 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 %   37.7% 43.9% 35.5% -13.3% 18.6% -33.8% 0.0% 0.0%   ROI %   112.7% 111.0% 104.0% -39.9% 47.6% -110.5% 0.0% 0.0%   ROE %   100.0% 92.9% 82.3% -36.4% 41.5% -107.1% 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 %   28.9% 40.3% 30.7% 30.2% 37.1% 12.0% -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, %   -219.0% -241.8% -410.3% 455.1% -430.1% 115.4% 0.0% 0.0%   Gearing %   15.5% 5.7% 2.4% 18.6% 12.6% 54.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.6% 12.9% 47.8% 26.0% 7.2% 0.8% 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   1.4 1.7 1.4 1.4 1.6 1.1 0.0 0.0   Current Ratio   1.4 1.7 1.4 1.4 1.6 1.1 0.0 0.0   Cash and cash equivalent   44.9 83.4 308.3 176.4 214.1 121.9 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   14.9 40.8 97.9 67.7 103.2 21.2 -4.4 -4.4   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   19 34 75 -36 47 -45 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   19 34 75 -36 47 -45 0 0   EBIT / employee   19 34 75 -36 47 -45 0 0   Net earnings / employee   15 26 57 -30 35 -36 0 0