Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NYVANG ANLÆG 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   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   2.2% 1.9% 6.5% 2.4% 2.0% 1.5% 11.2% 11.2%   Credit score (0-100)   68 71 36 63 68 75 22 22   Credit rating   BBB A BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.2 -0.0 0.0 0.1 5.3 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   1,396 1,422 420 639 784 871 0.0 0.0   EBITDA   458 455 -346 391 451 582 0.0 0.0   EBIT   133 125 -651 170 334 493 0.0 0.0   Pre-tax profit (PTP)   47.2 46.4 -709.9 123.9 295.9 437.5 0.0 0.0   Net earnings   36.8 36.2 -553.8 96.6 230.8 341.3 0.0 0.0   Pre-tax profit without non-rec. items   47.2 46.4 -710 124 296 438 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   1,651 1,489 988 767 345 1,783 0.0 0.0   Shareholders equity total   681 717 163 260 491 832 752 752   Interest-bearing liabilities   1,417 1,241 895 982 326 508 0.0 0.0   Balance sheet total (assets)   3,056 2,889 1,665 1,620 1,135 2,833 752 752   Net Debt   1,417 1,241 872 982 302 85.2 -752 -752     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   1,396 1,422 420 639 784 871 0.0 0.0   Gross profit growth   24.5% 1.8% -70.4% 52.1% 22.7% 11.0% -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)   3,056 2,889 1,665 1,620 1,135 2,833 752 752   Balance sheet change%   -11.3% -5.4% -42.4% -2.8% -29.9% 149.5% -73.4% 0.0%   Added value   458.1 455.4 -346.4 390.7 555.0 581.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -625 -492 -806 -442 -539 1,348 -1,783 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 3.0 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 (%)   9.5% 8.8% -154.9% 26.5% 42.6% 56.6% 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 %   4.1% 4.3% -28.5% 10.5% 24.4% 25.0% 0.0% 0.0%   ROI %   5.3% 5.1% -35.6% 13.6% 31.7% 30.0% 0.0% 0.0%   ROE %   5.5% 5.2% -125.8% 45.6% 61.5% 51.6% 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 %   22.3% 24.8% 9.8% 16.1% 43.2% 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, %   309.2% 272.6% -251.8% 251.4% 66.9% 14.6% 0.0% 0.0%   Gearing %   208.0% 173.1% 547.2% 377.7% 66.4% 61.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 6.0% 5.7% 5.1% 6.2% 14.1% 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   0.5 0.5 0.4 0.4 1.1 0.9 0.0 0.0   Current Ratio   0.9 1.0 0.6 0.7 2.0 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 22.5 0.0 24.2 422.8 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   -102.5 -18.7 -386.9 -326.9 394.2 174.5 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 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   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