Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDICPAS 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% 1.3% 1.3%   Bankruptcy risk   8.1% 6.1% 4.4% 4.5% 2.9% 4.2% 8.7% 8.7%   Credit score (0-100)   32 40 47 45 58 47 28 28   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   2,342 1,868 2,129 1,634 1,523 3,551 0.0 0.0   EBITDA   250 -15.6 593 1,068 457 3,381 0.0 0.0   EBIT   250 -17.0 592 1,063 452 3,376 0.0 0.0   Pre-tax profit (PTP)   -134.0 0.4 767.3 1,022.0 524.3 3,639.3 0.0 0.0   Net earnings   -189.1 -19.4 610.4 754.4 398.3 2,829.0 0.0 0.0   Pre-tax profit without non-rec. items   -134 0.4 767 1,022 524 3,639 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 23.6 22.2 17.2 12.2 7.2 0.0 0.0   Shareholders equity total   -89.9 -109 501 1,256 1,654 4,483 4,433 4,433   Interest-bearing liabilities   3,396 3,072 2,501 2,526 2,314 2,107 0.0 0.0   Balance sheet total (assets)   4,342 4,618 5,610 5,766 6,263 8,604 4,433 4,433   Net Debt   3,371 2,934 2,329 2,198 943 1,883 -4,433 -4,433     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   2,342 1,868 2,129 1,634 1,523 3,551 0.0 0.0   Gross profit growth   68.7% -20.2% 14.0% -23.3% -6.8% 133.2% -100.0% 0.0%   Employees   4 7 6 1 1 1 0 0   Employee growth %   33.3% 75.0% -14.3% -83.3% 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)   4,342 4,618 5,610 5,766 6,263 8,604 4,433 4,433   Balance sheet change%   20.3% 6.3% 21.5% 2.8% 8.6% 37.4% -48.5% 0.0%   Added value   249.7 -15.6 593.0 1,068.4 457.4 3,380.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 22 -3 -10 -10 -10 -7 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   10.7% -0.9% 27.8% 65.1% 29.7% 95.1% 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 %   3.7% 5.9% 19.0% 22.3% 12.6% 52.4% 0.0% 0.0%   ROI %   4.6% 8.3% 28.0% 31.3% 14.5% 53.6% 0.0% 0.0%   ROE %   -8.5% -0.4% 23.8% 85.9% 27.4% 92.2% 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 %   -2.0% -2.3% 8.9% 21.8% 39.2% 65.0% 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, %   1,350.0% -18,797.3% 392.7% 205.7% 206.1% 55.7% 0.0% 0.0%   Gearing %   -3,777.7% -2,811.8% 499.0% 201.2% 139.9% 47.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.5% 8.4% 7.6% 9.9% 9.5% 11.7% 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   3.4 2.7 2.5 3.0 12.2 14.1 0.0 0.0   Current Ratio   3.4 2.7 2.5 3.0 12.2 14.1 0.0 0.0   Cash and cash equivalent   25.2 137.8 172.3 328.0 1,371.1 223.7 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   3,083.0 2,896.6 3,377.9 3,848.9 5,738.2 7,988.8 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  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   62 -2 99 1,068 457 3,381 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   62 -2 99 1,068 457 3,381 0 0   EBIT / employee   62 -2 99 1,063 452 3,376 0 0   Net earnings / employee   -47 -3 102 754 398 2,829 0 0