Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NDI EJENDOMME RINGSTED ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   1.1% 0.8% 0.8% 0.8% 2.6% 2.5% 10.6% 9.3%   Credit score (0-100)   85 92 93 92 60 62 22 27   Credit rating   A AA AA AA BBB BBB BB BB   Credit limit (kDKK)   517.6 1,210.6 620.2 653.7 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   1,178 0 0 0 0 0 0 0   Gross profit   925 1,020 988 1,041 21.2 867 0.0 0.0   EBITDA   925 1,020 988 1,041 21.2 867 0.0 0.0   EBIT   214 310 813 611 -362 -1,268 0.0 0.0   Pre-tax profit (PTP)   76.6 181.6 738.9 572.1 -403.5 -1,279.3 0.0 0.0   Net earnings   59.8 141.6 576.3 446.1 -314.8 -997.8 0.0 0.0   Pre-tax profit without non-rec. items   76.6 182 739 572 -403 -1,279 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   23,695 22,985 12,500 12,134 11,743 9,608 0.0 0.0   Shareholders equity total   14,216 14,358 6,855 7,301 6,986 5,988 5,908 5,908   Interest-bearing liabilities   5,654 4,169 3,394 3,183 3,206 6,403 0.0 0.0   Balance sheet total (assets)   25,023 23,731 13,161 13,353 12,733 14,590 5,908 5,908   Net Debt   5,438 3,621 3,394 3,183 3,206 6,403 -5,908 -5,908     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   1,178 0 0 0 0 0 0 0   Net sales growth   -8.3% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   925 1,020 988 1,041 21.2 867 0.0 0.0   Gross profit growth   -7.2% 10.3% -3.1% 5.4% -98.0% 3,991.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   25,023 23,731 13,161 13,353 12,733 14,590 5,908 5,908   Balance sheet change%   1.9% -5.2% -44.5% 1.5% -4.6% 14.6% -59.5% 0.0%   Added value   924.7 1,020.1 988.0 1,041.4 67.6 866.8 0.0 0.0   Added value %   78.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,417 -1,420 -10,660 -796 -775 -4,270 -9,608 0   Net sales trend   -1.0 -2.0 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   78.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   18.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   23.2% 30.4% 82.3% 58.7% -1,710.1% -146.3% 0.0% 0.0%   Net Earnings %   5.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   65.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   6.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.9% 1.3% 4.4% 4.8% -2.6% -8.5% 0.0% 0.0%   ROI %   0.9% 1.3% 4.5% 4.9% -2.7% -8.6% 0.0% 0.0%   ROE %   0.4% 1.0% 5.4% 6.3% -4.4% -15.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   56.8% 60.5% 52.1% 54.7% 54.9% 41.0% 100.0% 100.0%   Relative indebtedness %   520.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   502.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   588.1% 355.0% 343.6% 305.7% 15,133.3% 738.7% 0.0% 0.0%   Gearing %   39.8% 29.0% 49.5% 43.6% 45.9% 106.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.8% 2.1% 1.9% 1.9% 2.5% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.5 0.6 1.2 2.4 1.8 6.7 0.0 0.0   Current Ratio   0.5 0.6 1.2 2.4 1.8 6.7 0.0 0.0   Cash and cash equivalent   216.5 548.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Trade debtors turnover (days)   33.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   38.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   112.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1,476.1 -558.9 110.2 707.0 450.0 4,242.5 0.0 0.0   Net working capital %   -125.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0