Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nemmings Tegnestue 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 2019/6 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   2.8% 1.6% 2.3% 2.4% 6.4% 4.5% 12.2% 12.2%   Credit score (0-100)   61 76 65 62 36 45 19 19   Credit rating   BBB A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 2.0 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   0 0 0 0 0 0 0 0   Gross profit   867 1,053 915 975 749 990 0.0 0.0   EBITDA   393 337 48.6 158 -68.4 196 0.0 0.0   EBIT   388 332 43.5 153 -70.1 196 0.0 0.0   Pre-tax profit (PTP)   388.5 331.9 42.4 150.3 -70.5 196.5 0.0 0.0   Net earnings   303.0 258.9 33.2 117.2 -59.9 157.2 0.0 0.0   Pre-tax profit without non-rec. items   388 332 42.4 150 -70.5 196 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   16.9 11.8 6.7 1.7 0.0 0.0 0.0 0.0   Shareholders equity total   564 523 407 524 314 471 421 421   Interest-bearing liabilities   4.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   821 992 751 669 421 628 421 421   Net Debt   -658 -499 -343 -165 -79.7 -233 -421 -421     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   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   867 1,053 915 975 749 990 0.0 0.0   Gross profit growth   87.0% 21.5% -13.2% 6.6% -23.2% 32.1% -100.0% 0.0%   Employees   1 0 0 0 0 1 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 -716.3 -866.0 -985.9 -817.8 -793.4 0.0 0.0   Balance sheet total (assets)   821 992 751 669 421 628 421 421   Balance sheet change%   20.7% 20.8% -24.2% -10.9% -37.1% 49.2% -33.0% 0.0%   Added value   392.7 1,053.3 914.6 1,143.7 752.8 989.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 -10 -10 -10 -3 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 1.0 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 %   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 (%)   44.8% 31.5% 4.8% 15.7% -9.3% 19.8% 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 %   51.7% 36.6% 5.0% 21.5% -12.9% 37.5% 0.0% 0.0%   ROI %   69.7% 59.5% 9.2% 32.4% -16.5% 49.1% 0.0% 0.0%   ROE %   56.3% 47.6% 7.1% 25.2% -14.3% 40.1% 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 %   68.7% 52.8% 54.1% 78.3% 74.5% 75.0% 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, %   -167.6% -148.0% -706.5% -104.3% 116.6% -118.6% 0.0% 0.0%   Gearing %   0.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   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   5.1 2.6 2.3 6.4 4.1 4.3 0.0 0.0   Current Ratio   5.1 2.6 2.3 6.4 4.1 4.3 0.0 0.0   Cash and cash equivalent   662.7 498.7 343.3 164.6 79.7 233.0 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)   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   647.5 599.2 415.8 563.1 318.8 480.9 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 2019/6 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   393 0 0 0 0 990 0 0   Employee expenses / employee   0 0 0 0 0 -793 0 0   EBITDA / employee   393 0 0 0 0 196 0 0   EBIT / employee   388 0 0 0 0 196 0 0   Net earnings / employee   303 0 0 0 0 157 0 0