Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MALERFIRMAET NIELSEN & NIELSEN 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.9% 14.2% 5.8% 5.7% 7.8% 34.9% 20.5% 20.3%   Credit score (0-100)   37 17 41 41 31 0 4 4   Credit rating   BBB BB BBB BBB BB C B B   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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,198 1,015 1,507 1,647 2,654 2,633 0.0 0.0   EBITDA   98.0 -183 136 66.0 31.0 -1,596 0.0 0.0   EBIT   98.0 -183 135 55.0 -0.1 -1,741 0.0 0.0   Pre-tax profit (PTP)   93.0 -187.0 126.0 52.0 -2.5 -1,745.3 0.0 0.0   Net earnings   72.0 -146.0 98.0 40.0 -3.7 -1,375.3 0.0 0.0   Pre-tax profit without non-rec. items   93.0 -187 126 52.0 -2.5 -1,745 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   0.0 0.0 35.0 105 319 579 0.0 0.0   Shareholders equity total   134 -11.0 87.0 126 123 -1,252 -1,332 -1,332   Interest-bearing liabilities   34.0 34.0 34.0 34.0 0.0 0.0 1,332 1,332   Balance sheet total (assets)   738 355 502 588 1,300 1,568 0.0 0.0   Net Debt   -510 -102 -247 -249 -421 -383 1,332 1,332     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   2,198 1,015 1,507 1,647 2,654 2,633 0.0 0.0   Gross profit growth   0.0% -53.8% 48.5% 9.3% 61.1% -0.8% -100.0% 0.0%   Employees   0 0 5 4 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% -11.1% 25.0% 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)   738 355 502 588 1,300 1,568 0 0   Balance sheet change%   0.0% -51.9% 41.4% 17.1% 121.1% 20.6% -100.0% 0.0%   Added value   98.0 -183.0 136.0 66.0 10.9 -1,596.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 34 59 183 116 -579 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 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   4.5% -18.0% 9.0% 3.3% -0.0% -66.1% 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 %   13.3% -33.2% 31.1% 10.1% -0.0% -84.5% 0.0% 0.0%   ROI %   58.3% -181.2% 174.2% 39.1% -0.1% -2,829.8% 0.0% 0.0%   ROE %   53.7% -59.7% 44.3% 37.6% -2.9% -162.7% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   18.2% -3.0% 17.3% 21.4% 9.5% -44.4% -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, %   -520.4% 55.7% -181.6% -377.3% -1,359.7% 24.0% 0.0% 0.0%   Gearing %   25.4% -309.1% 39.1% 27.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   29.4% 11.8% 26.5% 8.8% 14.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   1.2 1.0 1.1 1.0 0.8 0.3 0.0 0.0   Current Ratio   1.2 1.0 1.1 1.0 0.8 0.4 0.0 0.0   Cash and cash equivalent   544.0 136.0 281.0 283.0 421.3 383.1 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   134.0 -11.0 51.0 20.0 -196.6 -1,832.4 -666.1 -666.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 30 17 2 -319 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 30 17 6 -319 0 0   EBIT / employee   0 0 30 14 -0 -348 0 0   Net earnings / employee   0 0 22 10 -1 -275 0 0