Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NEMBILVASK 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% 2.9% 2.9%   Bankruptcy risk   6.8% 3.5% 7.0% 2.2% 3.9% 1.8% 17.9% 17.9%   Credit score (0-100)   37 54 34 64 50 70 8 8   Credit rating   BBB BBB BBB BBB BBB A B B   Credit limit (kDKK)   0.0 0.0 -0.0 -0.0 -0.0 -0.4 -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   138 384 275 1,745 833 2,043 0.0 0.0   EBITDA   51.7 -158 -953 741 -107 1,139 0.0 0.0   EBIT   42.4 -206 -1,109 249 -646 567 0.0 0.0   Pre-tax profit (PTP)   38.1 -237.4 -1,283.6 21.5 -842.1 321.7 0.0 0.0   Net earnings   27.5 -190.4 -1,002.5 10.7 -659.2 240.6 0.0 0.0   Pre-tax profit without non-rec. items   38.1 -237 -1,284 21.5 -842 322 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   102 1,027 7,737 9,192 8,465 8,469 0.0 0.0   Shareholders equity total   77.5 -113 -1,115 -1,105 -1,764 -1,523 -1,573 -1,573   Interest-bearing liabilities   364 9,624 9,769 11,740 11,640 11,807 1,573 1,573   Balance sheet total (assets)   712 10,197 11,652 12,014 11,601 11,364 0.0 0.0   Net Debt   362 1,563 9,722 11,453 11,521 11,662 1,573 1,573     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   138 384 275 1,745 833 2,043 0.0 0.0   Gross profit growth   0.0% 177.3% -28.4% 535.4% -52.3% 145.2% -100.0% 0.0%   Employees   1 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   712 10,197 11,652 12,014 11,601 11,364 0 0   Balance sheet change%   0.0% 1,332.3% 14.3% 3.1% -3.4% -2.0% -100.0% 0.0%   Added value   51.7 -158.2 -952.6 740.9 -154.1 1,138.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   122 848 6,553 963 -1,265 -568 -8,469 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 -2.0 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 (%)   30.6% -53.7% -403.8% 14.3% -77.6% 27.8% 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 %   5.9% -3.7% -9.3% 1.9% -4.9% 4.3% 0.0% 0.0%   ROI %   9.6% -4.0% -11.0% 2.3% -5.5% 4.8% 0.0% 0.0%   ROE %   35.5% -3.7% -9.2% 0.1% -5.6% 2.1% 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 %   10.9% -1.1% -8.7% -8.4% -13.2% -11.8% -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, %   699.8% -988.4% -1,020.6% 1,545.8% -10,730.9% 1,024.2% 0.0% 0.0%   Gearing %   469.6% -8,523.3% -875.8% -1,062.8% -659.9% -775.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 0.7% 2.2% 2.1% 1.7% 2.1% 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   0.9 0.9 0.2 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.9 0.9 0.2 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   2.5 8,060.7 47.2 287.6 118.8 145.3 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   -54.0 -1,193.8 -9,972.9 -11,347.1 -11,364.8 -11,118.1 -786.6 -786.6   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   52 -158 -476 370 -77 569 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   52 -158 -476 370 -54 569 0 0   EBIT / employee   42 -206 -554 124 -323 284 0 0   Net earnings / employee   28 -190 -501 5 -330 120 0 0