Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordicool 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  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   5.4% 5.4% 5.4% 5.4% 5.4% 5.4% 5.4% 5.4%   Bankruptcy risk   18.6% 10.9% 22.6% 24.9% 23.9% 20.8% 17.9% 17.9%   Credit score (0-100)   8 23 4 2 3 4 8 8   Credit rating   B BB B B B B 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)  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   417 181 0 0 0 0 0 0   Gross profit   98.8 28.1 0.0 0.0 7.7 -0.8 0.0 0.0   EBITDA   98.8 28.1 -5.0 0.0 -24.0 -7.7 0.0 0.0   EBIT   98.8 28.1 -5.0 0.0 -24.0 -7.7 0.0 0.0   Pre-tax profit (PTP)   -0.9 36.0 -40.0 -16.2 -24.0 -7.7 0.0 0.0   Net earnings   -0.9 28.1 -40.0 -16.2 -24.0 -7.7 0.0 0.0   Pre-tax profit without non-rec. items   -0.9 36.0 -40.0 5.6 -24.0 -7.7 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   64.9 93.0 60.9 44.8 20.7 13.0 -37.0 -37.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 37.0 37.0   Balance sheet total (assets)   67.2 104 61.0 44.8 20.7 13.0 0.0 0.0   Net Debt   -19.7 -82.7 -57.7 -40.2 -16.2 -12.4 37.0 37.0     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   417 181 0 0 0 0 0 0   Net sales growth   36.9% -56.7% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   98.8 28.1 0.0 0.0 7.7 -0.8 0.0 0.0   Gross profit growth   114.8% -71.6% -100.0% 0.0% 0.0% 0.0% 0.0% 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)   67 104 61 45 21 13 0 0   Balance sheet change%   2.1% 55.1% -41.5% -26.6% -53.7% -37.2% -100.0% 0.0%   Added value   98.8 28.1 -5.0 0.0 -24.0 -7.7 0.0 0.0   Added value %   23.7% 15.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 0.0 -1.0 -2.0 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 %   23.7% 15.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   23.7% 15.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 0.0% 0.0% -310.2% 917.4% 0.0% 0.0%   Net Earnings %   -0.2% 15.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -0.2% 15.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -0.2% 20.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   148.6% 104.0% 8.2% 10.5% -73.4% -45.7% 0.0% 0.0%   ROI %   155.3% 112.8% 8.8% 10.5% -73.4% -45.7% 0.0% 0.0%   ROE %   -1.4% 35.6% -52.0% -30.7% -73.4% -45.7% 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 %   96.6% 89.3% 99.9% 100.0% 100.0% 100.0% -100.0% -100.0%   Relative indebtedness %   0.5% 6.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -4.2% -39.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -19.9% -294.6% 1,150.1% 0.0% 67.5% 161.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   29.6 9.2 1,244.2 0.0 0.0 0.0 0.0 0.0   Current Ratio   29.6 9.3 1,244.2 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   19.7 82.7 57.7 40.2 16.2 12.4 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)   20.0 0.4 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 7.8 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   16.1% 57.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   64.9 93.0 60.9 44.8 20.7 13.0 -18.5 -18.5   Net working capital %   15.6% 51.5% 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