Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDSJÆLLANDS ANDELS GROVVAREFORENING A.M.B.A. Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   0.8% 2.7% 2.5% 2.1% 1.6% 2.4% 7.0% 6.8%   Credit score (0-100)   93 62 62 66 74 63 34 35   Credit rating   AA BBB BBB A A BBB BBB BBB   Credit limit (mDKK)   7.9 0.0 0.0 0.0 0.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   180 210 203 255 301 204 204 204   Gross profit   12.8 15.3 16.6 26.0 12.5 8.2 0.0 0.0   EBITDA   0.7 0.2 0.3 4.7 -1.6 -6.2 0.0 0.0   EBIT   -1.7 0.2 0.3 4.7 -5.0 -9.6 0.0 0.0   Pre-tax profit (PTP)   1.6 2.8 4.6 5.5 -3.2 -6.9 0.0 0.0   Net earnings   1.5 2.8 4.6 5.5 -2.5 -5.4 0.0 0.0   Pre-tax profit without non-rec. items   1.6 0.2 0.3 4.7 -3.2 -6.9 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   39.0 0.0 0.0 0.0 49.6 46.3 0.0 0.0   Shareholders equity total   83.2 85.7 90.1 94.5 88.6 81.7 67.7 67.7   Interest-bearing liabilities   8.5 0.0 0.0 0.0 15.3 14.7 0.0 0.0   Balance sheet total (assets)   151 158 185 191 190 173 67.7 67.7   Net Debt   -51.1 0.0 0.0 0.0 -54.6 -54.3 -67.7 -67.7     See the entire balance sheet 1.0 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   180 210 203 255 301 204 204 204   Net sales growth   -4.1% 16.7% -3.5% 25.9% 18.0% -32.4% 0.0% 0.0%   Gross profit   12.8 15.3 16.6 26.0 12.5 8.2 0.0 0.0   Gross profit growth   -19.6% 19.3% 8.8% 56.4% -52.0% -34.2% -100.0% 0.0%   Employees   22 23 23 24 23 23 0 0   Employee growth %   0.0% 4.5% 0.0% 4.3% -4.2% 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)   151 158 185 191 190 173 68 68   Balance sheet change%   3.2% 4.9% 17.3% 3.3% -1.0% -8.8% -60.8% 0.0%   Added value   0.7 0.2 0.3 4.7 -5.0 -6.2 0.0 0.0   Added value %   0.4% 0.1% 0.2% 1.8% -1.7% -3.0% 0.0% 0.0%   Investments   1 -39 0 0 46 -7 -46 0   Net sales trend   -1.0 1.0 -1.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1.0 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 %   0.4% 0.1% 0.2% 1.8% -0.5% -3.0% 0.0% 0.0%   EBIT %   -1.0% 0.1% 0.2% 1.8% -1.7% -4.7% 0.0% 0.0%   EBIT to gross profit (%)   -13.5% 1.4% 2.1% 17.9% -40.3% -117.2% 0.0% 0.0%   Net Earnings %   0.8% 1.3% 2.2% 2.1% -0.8% -2.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.2% 1.3% 2.2% 2.1% 0.3% -0.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.9% 0.1% 0.2% 1.8% -1.1% -3.4% 0.0% 0.0%   ROA %   1.4% 0.1% 0.2% 2.5% -0.8% -2.2% 0.0% 0.0%   ROI %   2.2% 0.2% 0.2% 2.5% -1.1% -4.1% 0.0% 0.0%   ROE %   1.8% 3.3% 5.2% 5.9% -2.7% -6.3% 0.0% 0.0%   1.0 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 %   75.1% 100.0% 100.0% 100.0% 72.0% 71.4% 100.0% 100.0%   Relative indebtedness %   37.4% 0.0% 0.0% 0.0% 33.5% 44.7% 0.0% 0.0%   Relative net indebtedness %   4.3% 0.0% 0.0% 0.0% 10.3% 10.9% -33.2% -33.2%   Net int. bear. debt to EBITDA, %   -7,187.3% 0.0% 0.0% 0.0% 3,318.2% 879.8% 0.0% 0.0%   Gearing %   10.2% 0.0% 0.0% 0.0% 17.3% 18.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.4% 0.0% 0.0% 0.0% 20.8% 18.6% 0.0% 0.0%   1.0 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   4.7 0.0 0.0 0.0 5.3 5.8 0.0 0.0   Current Ratio   1.9 0.0 0.0 0.0 1.6 1.6 0.0 0.0   Cash and cash equivalent   59.6 0.0 0.0 0.0 69.9 69.0 0.0 0.0   1.0 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)   58.4 0.0 0.0 0.0 33.4 45.0 0.0 0.0   Trade creditors turnover (days)   19.9 0.0 0.0 0.0 11.3 17.0 0.0 0.0   Current assets / Net sales %   62.0% 0.0% 0.0% 0.0% 46.4% 62.2% 33.2% 33.2%   Net working capital   13.0 0.0 0.0 0.0 5.1 -3.4 0.0 0.0   Net working capital %   7.2% 0.0% 0.0% 0.0% 1.7% -1.7% 0.0% 0.0%   1.0 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   8 9 9 11 13 9 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