Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Normand Trading 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% 4.1% 4.1%   Bankruptcy risk   10.6% 5.8% 5.6% 2.7% 5.5% 6.3% 16.3% 16.0%   Credit score (0-100)   24 41 41 59 41 36 11 12   Credit rating   BB BBB BBB BBB BBB 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 0 0 0 0 0 0 0   Gross profit   -40.0 221 157 403 334 275 0.0 0.0   EBITDA   -40.0 145 73.2 235 117 54.7 0.0 0.0   EBIT   -45.0 140 68.2 230 112 49.7 0.0 0.0   Pre-tax profit (PTP)   -1,038.3 122.5 51.4 196.2 76.2 15.1 0.0 0.0   Net earnings   -1,024.7 96.5 38.7 152.9 59.0 11.8 0.0 0.0   Pre-tax profit without non-rec. items   -1,038 123 51.4 196 76.2 15.1 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   -253 -156 -117 35.5 94.5 106 -694 -694   Interest-bearing liabilities   858 896 814 838 856 897 714 714   Balance sheet total (assets)   625 842 776 1,019 1,053 1,130 20.0 20.0   Net Debt   741 666 647 429 688 635 714 714     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   -40.0 221 157 403 334 275 0.0 0.0   Gross profit growth   -3,028.8% 0.0% -29.1% 157.0% -17.0% -17.7% -100.0% 0.0%   Employees   0 1 1 1 1 1 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)   625 842 776 1,019 1,053 1,130 20 20   Balance sheet change%   -36.0% 34.7% -7.8% 31.4% 3.3% 7.4% -98.2% 0.0%   Added value   -40.0 144.7 73.2 234.8 117.4 54.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   40 -10 -10 -10 -10 -10 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 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% 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 (%)   112.5% 63.2% 43.5% 57.1% 33.6% 18.1% 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 %   -110.1% 14.9% 7.2% 24.0% 10.9% 4.6% 0.0% 0.0%   ROI %   -113.5% 15.9% 8.0% 27.2% 12.3% 5.1% 0.0% 0.0%   ROE %   -146.7% 13.2% 4.8% 37.7% 90.7% 11.7% 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 %   -28.8% -15.6% -13.1% 3.5% 9.0% 9.4% -97.2% -97.2%   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, %   -1,850.1% 460.1% 883.6% 182.8% 585.8% 1,159.9% 0.0% 0.0%   Gearing %   -339.7% -573.9% -693.8% 2,359.2% 905.4% 843.8% -102.9% -102.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 2.0% 2.0% 4.1% 4.3% 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   0.2 0.3 0.2 0.4 0.2 0.3 0.0 0.0   Current Ratio   0.7 0.8 0.8 1.0 1.1 1.1 0.0 0.0   Cash and cash equivalent   117.3 230.4 167.4 409.2 167.7 262.2 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   -297.7 -196.1 -151.0 7.4 71.9 89.1 -356.8 -356.8   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   0 145 73 235 117 55 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 145 73 235 117 55 0 0   EBIT / employee   0 140 68 230 112 50 0 0   Net earnings / employee   0 97 39 153 59 12 0 0