Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Noble Nordic 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 4.1% 4.1%   Bankruptcy risk   8.1% 3.9% 4.3% 4.6% 8.5% 5.9% 18.1% 18.1%   Credit score (0-100)   32 51 48 44 28 38 8 8   Credit rating   BB BBB BBB BBB BB BBB 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   182 325 300 136 -159 -4.6 0.0 0.0   EBITDA   182 325 300 136 -159 -4.6 0.0 0.0   EBIT   182 310 272 100 -208 -53.3 0.0 0.0   Pre-tax profit (PTP)   16.0 214.0 180.0 22.0 -301.0 -161.6 0.0 0.0   Net earnings   12.0 164.0 135.0 14.0 -219.0 -118.5 0.0 0.0   Pre-tax profit without non-rec. items   16.0 214 180 22.0 -301 -162 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 118 134 164 115 66.7 0.0 0.0   Shareholders equity total   64.0 228 363 378 159 40.5 -9.5 -9.5   Interest-bearing liabilities   2,572 2,511 1,826 1,493 1,423 1,326 9.5 9.5   Balance sheet total (assets)   2,802 2,879 2,531 2,006 1,672 1,424 0.0 0.0   Net Debt   2,572 2,511 1,826 1,493 1,418 1,321 9.5 9.5     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   182 325 300 136 -159 -4.6 0.0 0.0   Gross profit growth   0.0% 78.6% -7.7% -54.7% 0.0% 97.1% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   2,802 2,879 2,531 2,006 1,672 1,424 0 0   Balance sheet change%   0.0% 2.7% -12.1% -20.7% -16.7% -14.8% -100.0% 0.0%   Added value   182.0 325.0 300.0 136.0 -172.0 -4.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 103 -12 -6 -98 -97 -67 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   100.0% 95.4% 90.7% 73.5% 130.8% 1,153.7% 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 %   6.5% 10.9% 10.1% 4.4% -11.3% -3.4% 0.0% 0.0%   ROI %   6.9% 11.5% 11.0% 4.9% -12.0% -3.6% 0.0% 0.0%   ROE %   18.8% 112.3% 45.7% 3.8% -81.6% -118.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   2.3% 7.9% 14.3% 18.8% 9.5% 2.8% -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, %   1,413.2% 772.6% 608.7% 1,097.8% -891.8% -28,576.8% 0.0% 0.0%   Gearing %   4,018.8% 1,101.3% 503.0% 395.0% 895.0% 3,276.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.9% 3.8% 4.2% 4.7% 6.4% 7.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.3 0.1 0.1 0.0 0.0 0.0   Current Ratio   1.0 1.0 1.1 1.1 1.0 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 5.0 5.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   64.0 110.0 242.0 207.0 -43.0 -53.1 -4.8 -4.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   182 325 300 136 -172 -5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   182 325 300 136 -159 -5 0 0   EBIT / employee   182 310 272 100 -208 -53 0 0   Net earnings / employee   12 164 135 14 -219 -119 0 0