Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nowack Konsult 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   12.4% 8.9% 9.0% 15.6% 11.5% 34.8% 20.6% 20.4%   Credit score (0-100)   20 29 27 11 20 0 5 5   Credit rating   BB BB BB BB BB C B B   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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,102 1,076 1,197 747 702 99.3 0.0 0.0   EBITDA   502 534 592 147 -8.6 -143 0.0 0.0   EBIT   480 512 570 147 -8.6 -143 0.0 0.0   Pre-tax profit (PTP)   478.6 509.0 566.2 138.8 -12.9 -149.8 0.0 0.0   Net earnings   371.9 396.0 440.6 107.3 -12.9 -149.8 0.0 0.0   Pre-tax profit without non-rec. items   479 509 566 139 -12.9 -150 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   94.0 72.0 50.0 50.0 50.0 50.0 0.0 0.0   Shareholders equity total   422 446 491 157 37.1 -113 -163 -163   Interest-bearing liabilities   0.0 0.0 2.3 109 16.0 84.3 163 163   Balance sheet total (assets)   725 791 778 493 169 50.0 0.0 0.0   Net Debt   -432 -536 -567 -20.0 -6.1 84.3 163 163     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,102 1,076 1,197 747 702 99.3 0.0 0.0   Gross profit growth   11.5% -2.3% 11.2% -37.6% -6.0% -85.9% -100.0% 0.0%   Employees   1 1 1 1 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   725 791 778 493 169 50 0 0   Balance sheet change%   31.1% 9.1% -1.6% -36.6% -65.7% -70.5% -100.0% 0.0%   Added value   501.8 534.1 592.5 146.7 -8.6 -143.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -44 -44 -44 0 0 0 -50 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   43.6% 47.6% 47.7% 19.6% -1.2% -144.0% 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 %   75.1% 67.6% 72.7% 23.1% -2.6% -86.2% 0.0% 0.0%   ROI %   132.0% 116.6% 120.6% 38.3% -5.2% -194.8% 0.0% 0.0%   ROE %   104.0% 91.3% 94.1% 33.1% -13.2% -343.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   58.2% 56.4% 63.1% 31.9% 22.0% -69.3% -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, %   -86.0% -100.4% -95.7% -13.7% 70.8% -59.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.5% 69.1% 43.1% -74.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 366.6% 14.2% 7.0% 13.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.1 2.1 2.6 1.3 0.9 0.0 0.0 0.0   Current Ratio   2.1 2.1 2.6 1.3 0.9 0.0 0.0 0.0   Cash and cash equivalent   431.6 536.5 569.2 128.7 22.1 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   333.8 378.7 443.3 112.0 -8.2 -79.4 -81.3 -81.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   502 534 592 147 0 -143 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   502 534 592 147 0 -143 0 0   EBIT / employee   480 512 570 147 0 -143 0 0   Net earnings / employee   372 396 441 107 0 -150 0 0