Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NEDER HOLLUF PLADEFREMSTILLING 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   1.1% 2.6% 1.2% 4.1% 1.2% 1.6% 9.8% 9.8%   Credit score (0-100)   86 63 83 48 81 73 25 25   Credit rating   A BBB A BBB A A BB BB   Credit limit (kDKK)   88.3 0.0 61.6 0.0 50.4 5.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,472 1,475 2,246 1,483 2,925 3,409 0.0 0.0   EBITDA   423 -96.0 401 -269 546 392 0.0 0.0   EBIT   375 -154 342 -341 489 346 0.0 0.0   Pre-tax profit (PTP)   365.9 -190.5 317.9 -383.3 476.6 345.3 0.0 0.0   Net earnings   282.2 -152.6 247.2 -298.7 372.1 264.6 0.0 0.0   Pre-tax profit without non-rec. items   366 -190 318 -383 477 345 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   182 207 148 180 123 77.4 0.0 0.0   Shareholders equity total   1,419 1,216 1,414 1,065 1,387 1,592 1,322 1,322   Interest-bearing liabilities   2.2 592 310 1,272 771 712 0.0 0.0   Balance sheet total (assets)   2,354 2,628 3,031 3,962 3,346 3,817 1,322 1,322   Net Debt   -144 592 175 1,272 771 712 -1,322 -1,322     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   2,472 1,475 2,246 1,483 2,925 3,409 0.0 0.0   Gross profit growth   1.1% -40.3% 52.3% -33.9% 97.2% 16.5% -100.0% 0.0%   Employees   5 4 4 4 5 5 0 0   Employee growth %   0.0% -20.0% 0.0% 0.0% 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)   2,354 2,628 3,031 3,962 3,346 3,817 1,322 1,322   Balance sheet change%   17.3% 11.6% 15.3% 30.7% -15.5% 14.1% -65.4% 0.0%   Added value   423.0 -96.0 400.8 -268.6 560.8 392.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 -33 -119 -40 -114 -92 -77 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   15.2% -10.4% 15.2% -23.0% 16.7% 10.2% 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 %   17.2% -6.2% 12.2% -9.6% 14.6% 10.9% 0.0% 0.0%   ROI %   27.2% -9.2% 18.7% -16.0% 23.3% 17.2% 0.0% 0.0%   ROE %   21.7% -11.6% 18.8% -24.1% 30.3% 17.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   60.3% 46.3% 46.6% 26.9% 41.4% 41.7% 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, %   -34.0% -617.0% 43.5% -473.4% 141.2% 181.6% 0.0% 0.0%   Gearing %   0.2% 48.7% 21.9% 119.4% 55.6% 44.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   98.3% 12.3% 5.9% 6.0% 5.5% 5.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.5 1.4 1.6 0.8 1.1 1.1 0.0 0.0   Current Ratio   2.7 2.3 2.2 1.4 1.7 1.7 0.0 0.0   Cash and cash equivalent   146.0 0.0 135.2 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   1,369.1 1,346.0 1,599.1 1,055.1 1,367.6 1,549.7 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   85 -24 100 -67 112 78 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   85 -24 100 -67 109 78 0 0   EBIT / employee   75 -38 85 -85 98 69 0 0   Net earnings / employee   56 -38 62 -75 74 53 0 0