Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NØRHAGEN 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% 1.7% 1.7%   Bankruptcy risk   8.2% 6.0% 9.1% 5.2% 4.3% 3.1% 14.5% 14.2%   Credit score (0-100)   31 40 27 41 47 56 15 15   Credit rating   BB BBB BB 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)  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   599 454 109 319 387 309 0.0 0.0   EBITDA   0.4 249 -11.9 119 175 186 0.0 0.0   EBIT   -29.2 202 -59.5 109 138 147 0.0 0.0   Pre-tax profit (PTP)   -30.6 198.6 -70.1 106.3 136.7 138.4 0.0 0.0   Net earnings   -23.9 154.9 -44.7 69.7 108.4 102.2 0.0 0.0   Pre-tax profit without non-rec. items   -30.6 199 -70.1 106 137 138 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   151 104 55.8 12.3 178 111 0.0 0.0   Shareholders equity total   123 278 233 303 411 513 327 327   Interest-bearing liabilities   9.6 9.2 9.3 9.2 10.0 12.0 0.0 0.0   Balance sheet total (assets)   532 397 355 411 521 750 327 327   Net Debt   -236 -127 -140 -204 -190 -311 -327 -327     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   599 454 109 319 387 309 0.0 0.0   Gross profit growth   -1.2% -24.2% -76.0% 193.4% 21.2% -20.3% -100.0% 0.0%   Employees   1 1 1 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)   532 397 355 411 521 750 327 327   Balance sheet change%   61.5% -25.3% -10.6% 15.7% 26.8% 43.9% -56.3% 0.0%   Added value   0.4 249.4 -11.9 118.7 146.9 185.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -61 -95 -95 -53 129 -107 -111 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 -1.0 1.0 2.0 3.0 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 (%)   -4.9% 44.4% -54.7% 34.3% 35.6% 47.5% 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 %   -6.8% 43.4% -15.8% 28.5% 29.5% 23.2% 0.0% 0.0%   ROI %   -18.1% 96.1% -22.5% 39.4% 37.5% 31.1% 0.0% 0.0%   ROE %   -15.8% 77.2% -17.5% 26.0% 30.4% 22.1% 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 %   23.4% 69.9% 65.6% 73.7% 78.9% 68.5% 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, %   -56,065.6% -50.9% 1,179.5% -172.2% -108.3% -167.5% 0.0% 0.0%   Gearing %   7.8% 3.3% 4.0% 3.0% 2.4% 2.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.5% 33.5% 113.9% 33.6% 9.0% 80.7% 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   0.9 1.5 1.7 2.9 2.3 2.2 0.0 0.0   Current Ratio   0.9 1.5 1.8 2.9 2.4 2.4 0.0 0.0   Cash and cash equivalent   245.6 136.2 149.2 213.5 199.5 323.0 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   -61.1 57.4 93.3 206.6 148.8 319.4 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   0 249 -12 119 147 186 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 249 -12 119 175 186 0 0   EBIT / employee   -29 202 -60 109 138 147 0 0   Net earnings / employee   -24 155 -45 70 108 102 0 0