Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

3D Nordic 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% 2.3% 2.3%   Bankruptcy risk   0.7% 0.9% 1.1% 0.7% 0.9% 0.9% 9.4% 9.4%   Credit score (0-100)   95 89 85 93 90 88 26 26   Credit rating   AA A A AA A A BB BB   Credit limit (kDKK)   693.9 528.7 547.9 1,329.6 782.4 832.5 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 0 0 0 0 0 0   Gross profit   4,125 5,012 7,143 10,210 7,758 8,556 0.0 0.0   EBITDA   2,521 3,003 4,599 6,868 4,041 4,575 0.0 0.0   EBIT   2,097 2,580 4,599 6,868 4,002 4,522 0.0 0.0   Pre-tax profit (PTP)   2,083.5 2,556.6 4,518.5 6,830.1 4,048.8 4,194.3 0.0 0.0   Net earnings   1,622.7 1,992.0 3,522.7 5,324.7 3,155.0 3,272.3 0.0 0.0   Pre-tax profit without non-rec. items   2,083 2,557 4,519 6,830 4,049 4,194 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 0.0 0.0 223 171 0.0 0.0   Shareholders equity total   4,518 4,910 6,433 8,258 6,113 6,285 3,035 3,035   Interest-bearing liabilities   744 1,545 1,197 2,774 6,952 10,147 0.0 0.0   Balance sheet total (assets)   7,943 8,976 13,634 17,134 16,702 22,207 3,035 3,035   Net Debt   -1,840 -636 -4,564 -353 5,743 8,221 -3,035 -3,035     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   4,125 5,012 7,143 10,210 7,758 8,556 0.0 0.0   Gross profit growth   60.0% 21.5% 42.5% 42.9% -24.0% 10.3% -100.0% 0.0%   Employees   3 3 5 7 7 9 0 0   Employee growth %   50.0% 0.0% 66.7% 40.0% 0.0% 28.6% -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)   7,943 8,976 13,634 17,134 16,702 22,207 3,035 3,035   Balance sheet change%   20.4% 13.0% 51.9% 25.7% -2.5% 33.0% -86.3% 0.0%   Added value   2,520.8 3,003.3 4,599.4 6,867.9 4,002.3 4,574.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -847 -847 0 0 184 -104 -171 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 5.0 5.0 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 (%)   50.8% 51.5% 64.4% 67.3% 51.6% 52.9% 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 %   28.9% 30.5% 40.8% 44.8% 24.6% 23.3% 0.0% 0.0%   ROI %   45.4% 43.7% 65.4% 73.8% 34.5% 30.8% 0.0% 0.0%   ROE %   39.5% 42.3% 62.1% 72.5% 43.9% 52.8% 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 %   56.9% 54.7% 47.2% 48.2% 36.8% 29.4% 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, %   -73.0% -21.2% -99.2% -5.1% 142.1% 179.7% 0.0% 0.0%   Gearing %   16.5% 31.5% 18.6% 33.6% 113.7% 161.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 2.1% 6.5% 3.0% 2.3% 4.0% 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   1.0 0.9 1.0 0.8 0.4 0.4 0.0 0.0   Current Ratio   2.2 2.2 1.9 1.9 1.5 1.4 0.0 0.0   Cash and cash equivalent   2,583.9 2,181.0 5,761.5 3,127.2 1,209.2 1,925.7 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   4,160.2 4,882.0 6,403.6 7,991.0 5,659.5 5,883.2 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   840 1,001 920 981 572 508 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   840 1,001 920 981 577 508 0 0   EBIT / employee   699 860 920 981 572 502 0 0   Net earnings / employee   541 664 705 761 451 364 0 0