Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK NORMANN 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% 1.1% 1.1%   Bankruptcy risk   1.9% 5.7% 8.5% 10.2% 10.8% 4.0% 15.3% 15.3%   Credit score (0-100)   72 41 29 23 22 48 13 13   Credit rating   A BBB BB BB BB BBB BB BB   Credit limit (kDKK)   0.1 -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 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   601 -1,178 -3,358 -5,274 -6,990 -368 0.0 0.0   EBITDA   601 -1,178 -3,358 -5,403 -7,229 -538 0.0 0.0   EBIT   588 -1,191 -3,372 -5,502 -7,413 -753 0.0 0.0   Pre-tax profit (PTP)   65.1 -1,845.8 -4,011.9 -5,620.1 -7,611.9 -988.5 0.0 0.0   Net earnings   50.8 -1,439.8 -3,129.2 -4,384.5 -8,229.4 -737.0 0.0 0.0   Pre-tax profit without non-rec. items   65.1 -1,846 -4,012 -5,620 -7,612 -988 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   5,169 5,156 5,143 10,544 10,361 15,996 0.0 0.0   Shareholders equity total   51.3 -1,389 -4,518 -8,902 -17,132 -17,869 -17,949 -17,949   Interest-bearing liabilities   19,341 20,314 19,650 28,061 30,311 33,190 17,949 17,949   Balance sheet total (assets)   19,590 20,377 15,241 20,610 14,380 19,437 0.0 0.0   Net Debt   19,341 20,314 19,650 28,061 30,311 33,190 17,949 17,949     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   601 -1,178 -3,358 -5,274 -6,990 -368 0.0 0.0   Gross profit growth   0.0% 0.0% -185.1% -57.1% -32.5% 94.7% 0.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   19,590 20,377 15,241 20,610 14,380 19,437 0 0   Balance sheet change%   2.9% 4.0% -25.2% 35.2% -30.2% 35.2% -100.0% 0.0%   Added value   601.3 -1,178.1 -3,358.3 -5,403.4 -7,314.6 -538.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -26 -26 -26 5,303 -367 5,421 -15,996 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 -3.0 -4.0 -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 (%)   97.8% 101.1% 100.4% 104.3% 106.1% 204.7% 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 %   3.0% -5.8% -16.2% -21.4% -24.3% -2.2% 0.0% 0.0%   ROI %   3.1% -6.0% -16.9% -22.1% -25.4% -2.4% 0.0% 0.0%   ROE %   196.2% -14.1% -17.6% -24.5% -47.0% -4.4% 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 %   0.3% -6.4% -22.9% -30.2% -54.4% -47.9% -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, %   3,216.5% -1,724.3% -585.1% -519.3% -419.3% -6,163.6% 0.0% 0.0%   Gearing %   37,738.2% -1,463.0% -435.0% -315.2% -176.9% -185.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 3.3% 3.2% 1.5% 0.7% 0.7% 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   0.1 0.2 0.1 0.2 0.1 0.1 0.0 0.0   Current Ratio   0.9 0.8 0.6 0.5 0.2 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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 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   -2,017.8 -3,444.3 -6,560.3 -11,584.1 -19,903.1 -26,539.8 -8,974.4 -8,974.4   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   0 0 0 -5,403 -7,315 -538 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -5,403 -7,229 -538 0 0   EBIT / employee   0 0 0 -5,502 -7,413 -753 0 0   Net earnings / employee   0 0 0 -4,385 -8,229 -737 0 0