Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NUP A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.2% 3.0% 3.3% 5.9% 6.9% 6.0% 8.6% 8.4%   Credit score (0-100)   31 57 53 38 34 39 29 29   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,250 8,459 18,841 11,923 6,543 5,535 0.0 0.0   EBITDA   -769 4,072 13,348 8,456 4,414 3,519 0.0 0.0   EBIT   -828 4,067 13,348 8,456 4,414 3,519 0.0 0.0   Pre-tax profit (PTP)   -997.0 3,950.3 13,336.2 8,430.2 4,552.4 3,644.7 0.0 0.0   Net earnings   -197.0 5,763.7 10,394.9 6,569.1 3,543.9 2,840.1 0.0 0.0   Pre-tax profit without non-rec. items   -997 3,950 13,336 8,430 4,552 3,645 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   4.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   500 6,263 14,658 16,227 11,771 9,611 9,111 9,111   Interest-bearing liabilities   4,947 834 502 1,913 717 452 0.0 0.0   Balance sheet total (assets)   8,245 12,955 23,212 21,375 14,702 11,951 9,111 9,111   Net Debt   3,933 -2,560 -504 -15,018 -6,008 -5,305 -9,111 -9,111     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,250 8,459 18,841 11,923 6,543 5,535 0.0 0.0   Gross profit growth   671.0% 160.3% 122.7% -36.7% -45.1% -15.4% -100.0% 0.0%   Employees   6 5 5 4 3 3 0 0   Employee growth %   -45.5% -16.7% 0.0% -20.0% -25.0% 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)   8,245 12,955 23,212 21,375 14,702 11,951 9,111 9,111   Balance sheet change%   -54.4% 57.1% 79.2% -7.9% -31.2% -18.7% -23.8% 0.0%   Added value   -768.5 4,071.7 13,347.5 8,455.7 4,414.1 3,518.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -441 -9 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   -3.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -25.5% 48.1% 70.8% 70.9% 67.5% 63.6% 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 %   -5.7% 38.4% 73.8% 38.0% 25.3% 27.4% 0.0% 0.0%   ROI %   -12.2% 64.5% 120.0% 50.5% 29.6% 32.4% 0.0% 0.0%   ROE %   -32.9% 170.4% 99.4% 42.5% 25.3% 26.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   6.1% 48.3% 63.1% 75.9% 80.1% 80.4% 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, %   -511.8% -62.9% -3.8% -177.6% -136.1% -150.8% 0.0% 0.0%   Gearing %   990.1% 13.3% 3.4% 11.8% 6.1% 4.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 4.1% 2.4% 2.7% 1.0% 0.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.8 1.9 2.7 4.3 5.0 5.0 0.0 0.0   Current Ratio   1.1 1.9 2.7 4.3 5.0 5.1 0.0 0.0   Cash and cash equivalent   1,013.7 3,393.8 1,006.4 16,931.3 6,724.7 5,757.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   505.0 6,211.1 14,606.0 16,411.7 11,771.3 9,611.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -128 814 2,670 2,114 1,471 1,173 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -128 814 2,670 2,114 1,471 1,173 0 0   EBIT / employee   -138 813 2,670 2,114 1,471 1,173 0 0   Net earnings / employee   -33 1,153 2,079 1,642 1,181 947 0 0