Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NIRAS PROPERTY A/S 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   13.5% 15.3% 1.1% 1.4% 0.7% 0.8% 10.4% 10.4%   Credit score (0-100)   18 14 83 76 95 90 23 23   Credit rating   BB BB A A AA AA BB BB   Credit limit (kDKK)   0.0 0.0 1,049.5 179.9 2,999.2 2,858.5 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 0 723 2,836 5,864 6,853 6,853 6,853   Gross profit   -24.0 -25.0 380 951 4,682 4,955 0.0 0.0   EBITDA   -24.0 -25.0 306 -679 1,040 1,660 0.0 0.0   EBIT   -24.0 -25.0 274 -825 823 1,229 0.0 0.0   Pre-tax profit (PTP)   536.0 535.0 624.0 -855.0 813.0 1,061.0 0.0 0.0   Net earnings   521.0 417.0 1,449.0 -695.0 525.0 814.0 0.0 0.0   Pre-tax profit without non-rec. items   536 535 624 -855 813 1,060 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 26,322 31,797 34,348 38,633 0.0 0.0   Shareholders equity total   28,556 28,423 29,456 28,761 29,286 30,100 2,100 2,100   Interest-bearing liabilities   0.0 0.0 1,232 4,121 9,694 8,823 0.0 0.0   Balance sheet total (assets)   28,565 28,423 33,982 35,973 42,165 47,096 2,100 2,100   Net Debt   0.0 0.0 -2,168 2,459 6,544 4,429 -2,100 -2,100     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 0 723 2,836 5,864 6,853 6,853 6,853   Net sales growth   -100.0% 0.0% 0.0% 292.3% 106.8% 16.9% 0.0% 0.0%   Gross profit   -24.0 -25.0 380 951 4,682 4,955 0.0 0.0   Gross profit growth   0.0% -4.2% 0.0% 150.3% 392.3% 5.8% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   28,565 28,423 33,982 35,973 42,165 47,096 2,100 2,100   Balance sheet change%   0.6% -0.5% 19.6% 5.9% 17.2% 11.7% -95.5% 0.0%   Added value   -24.0 -25.0 306.0 -679.0 969.0 1,660.0 0.0 0.0   Added value %   0.0% 0.0% 42.3% -23.9% 16.5% 24.2% 0.0% 0.0%   Investments   0 0 26,290 5,329 2,334 3,854 -38,633 0   Net sales trend   -1.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   -4.0 -5.0 1.0 -1.0 1.0 2.0 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% 42.3% -23.9% 17.7% 24.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 37.9% -29.1% 14.0% 17.9% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 72.1% -86.8% 17.6% 24.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 200.4% -24.5% 9.0% 11.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 204.8% -19.4% 12.7% 18.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 86.3% -30.1% 13.9% 15.5% 0.0% 0.0%   ROA %   1.9% 1.9% 2.0% -2.4% 2.1% 3.0% 0.0% 0.0%   ROI %   1.9% 1.9% 2.1% -2.5% 2.3% 3.4% 0.0% 0.0%   ROE %   1.8% 1.5% 5.0% -2.4% 1.8% 2.7% 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 %   100.0% 100.0% 86.7% 80.0% 69.7% 65.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 626.0% 254.3% 219.6% 248.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 155.7% 195.7% 165.9% 183.9% -30.6% -30.6%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -708.5% -362.2% 629.2% 266.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 4.2% 14.3% 33.1% 29.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.8% 1.1% 0.2% 3.1% 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   3,173.9 0.0 3.0 0.8 0.7 0.6 0.0 0.0   Current Ratio   3,173.9 0.0 3.0 0.8 0.7 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 3,400.0 1,662.0 3,150.0 4,394.0 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 0.0 0.0 81.6 23.7 45.1 0.0 0.0   Trade creditors turnover (days)   136.9 0.0 4,271.5 147.2 134.4 438.2 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 1,059.6% 147.2% 133.3% 123.5% 30.6% 30.6%   Net working capital   28,556.0 28,423.0 5,088.0 -869.0 -2,808.0 -6,288.0 0.0 0.0   Net working capital %   0.0% 0.0% 703.7% -30.6% -47.9% -91.8% 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   -24 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -24 0 0 0 0 0 0 0   EBIT / employee   -24 0 0 0 0 0 0 0   Net earnings / employee   521 0 0 0 0 0 0 0