Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EUROFINS NSC DENMARK A/S

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% 1.1% 1.1%   Bankruptcy risk   1.4% 1.4% 1.4% 1.4% 1.4% 1.4% 5.1% 5.0%   Credit score (0-100)   79 80 78 76 78 76 43 44   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   105.5 98.0 111.6 73.6 125.2 81.5 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   21,344 23,176 25,068 23,916 24,989 28,149 0.0 0.0   EBITDA   3,160 4,196 5,306 4,457 4,122 2,575 0.0 0.0   EBIT   1,829 2,419 2,900 1,819 1,826 920 0.0 0.0   Pre-tax profit (PTP)   925.9 1,870.6 2,479.1 1,764.6 1,832.1 1,654.1 0.0 0.0   Net earnings   711.9 1,453.7 1,933.8 1,371.6 1,421.1 1,290.4 0.0 0.0   Pre-tax profit without non-rec. items   926 1,871 2,479 1,765 1,832 1,654 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   2,799 4,850 3,979 2,400 3,488 6,767 0.0 0.0   Shareholders equity total   5,338 6,791 8,725 8,164 8,215 8,084 3,794 3,794   Interest-bearing liabilities   134,994 147,585 231,268 277,445 247,353 257,467 0.0 0.0   Balance sheet total (assets)   148,793 161,988 250,561 290,149 259,071 269,810 3,794 3,794   Net Debt   117,024 147,582 231,262 277,440 247,353 257,467 -3,657 -3,657     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   21,344 23,176 25,068 23,916 24,989 28,149 0.0 0.0   Gross profit growth   -49.2% 8.6% 8.2% -4.6% 4.5% 12.6% -100.0% 0.0%   Employees   41 40 39 40 39 46 0 0   Employee growth %   0.0% -2.4% -2.5% 2.6% -2.5% 17.9% -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)   148,793 161,988 250,561 290,149 259,071 269,810 3,794 3,794   Balance sheet change%   771.0% 8.9% 54.7% 15.8% -10.7% 4.1% -98.6% 0.0%   Added value   3,160.0 4,196.0 5,305.9 4,456.8 4,463.9 2,574.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,371 353 -3,276 -4,035 -1,089 1,325 -6,767 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   8.6% 10.4% 11.6% 7.6% 7.3% 3.3% 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 %   2.5% 1.8% 1.5% 0.7% 1.1% 3.7% 0.0% 0.0%   ROI %   2.7% 1.9% 1.5% 0.7% 1.1% 3.8% 0.0% 0.0%   ROE %   12.6% 24.0% 24.9% 16.2% 17.4% 15.8% 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 %   3.6% 4.2% 3.5% 2.8% 3.1% 3.0% 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, %   3,703.3% 3,517.2% 4,358.6% 6,225.1% 6,000.8% 10,000.6% 0.0% 0.0%   Gearing %   2,529.1% 2,173.2% 2,650.6% 3,398.5% 3,011.0% 3,184.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 0.6% 0.3% 0.0% 0.5% 3.2% 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   1.0 1.0 1.0 1.0 1.0 1.0 0.0 0.0   Current Ratio   1.0 1.0 1.0 1.0 1.0 1.0 0.0 0.0   Cash and cash equivalent   17,969.7 3.2 5.5 5.5 0.0 0.0 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   2,482.5 2,654.6 6,596.0 7,343.9 6,183.5 3,305.3 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 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   77 105 136 111 114 56 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   77 105 136 111 106 56 0 0   EBIT / employee   45 60 74 45 47 20 0 0   Net earnings / employee   17 36 50 34 36 28 0 0