Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nazar & Co 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   8.7% 8.7% 8.7% 8.7% 8.7% 8.7% 8.7% 8.7%   Bankruptcy risk   4.6% 12.5% 9.0% 9.4% 11.0% 51.7% 18.0% 18.0%   Credit score (0-100)   47 19 26 25 21 0 8 8   Credit rating   BBB BB BB BB BB C 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,679 2,586 2,421 3,558 4,914 6,009 0.0 0.0   EBITDA   280 -419 -106 788 557 -1,724 0.0 0.0   EBIT   232 -490 -178 750 523 -1,794 0.0 0.0   Pre-tax profit (PTP)   139.4 -606.0 -167.4 469.1 520.9 -1,943.5 0.0 0.0   Net earnings   139.4 -606.0 -192.0 353.7 417.3 -1,654.6 0.0 0.0   Pre-tax profit without non-rec. items   139 -606 -167 469 521 -1,944 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   2,864 2,802 2,753 31.4 102 92.7 0.0 0.0   Shareholders equity total   597 -8.5 -201 153 570 -1,145 -1,195 -1,195   Interest-bearing liabilities   135 129 240 2.4 112 170 1,195 1,195   Balance sheet total (assets)   4,014 4,179 3,748 1,186 1,981 2,332 0.0 0.0   Net Debt   -56.5 74.2 240 -381 -133 -195 1,195 1,195     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,679 2,586 2,421 3,558 4,914 6,009 0.0 0.0   Gross profit growth   2.7% -29.7% -6.4% 46.9% 38.1% 22.3% -100.0% 0.0%   Employees   9 8 4 7 12 19 0 0   Employee growth %   28.6% -11.1% -50.0% 75.0% 71.4% 58.3% -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)   4,014 4,179 3,748 1,186 1,981 2,332 0 0   Balance sheet change%   16.5% 4.1% -10.3% -68.4% 67.1% 17.7% -100.0% 0.0%   Added value   279.5 -418.7 -105.8 788.2 561.2 -1,723.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   203 -134 -121 -2,760 37 -79 -93 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   6.3% -18.9% -7.3% 21.1% 10.6% -29.9% 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 %   6.4% -11.9% -2.3% 29.3% 33.8% -64.9% 0.0% 0.0%   ROI %   9.1% -21.5% -4.7% 67.3% 120.8% -404.1% 0.0% 0.0%   ROE %   26.4% -25.4% -4.8% 18.1% 115.3% -114.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   14.9% -0.2% -5.1% 12.9% 28.8% -32.9% -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, %   -20.2% -17.7% -226.8% -48.3% -23.8% 11.3% 0.0% 0.0%   Gearing %   22.6% -1,508.7% -119.7% 1.6% 19.7% -14.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   45.9% 88.0% 39.4% 233.4% 24.1% 122.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.7 0.6 0.5 1.1 1.4 0.6 0.0 0.0   Current Ratio   0.7 0.6 0.5 1.1 1.4 0.6 0.0 0.0   Cash and cash equivalent   191.7 54.7 0.0 383.4 245.0 364.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -398.3 -982.7 -1,139.2 145.1 492.2 -1,237.9 -597.6 -597.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   31 -52 -26 113 47 -91 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   31 -52 -26 113 46 -91 0 0   EBIT / employee   26 -61 -44 107 44 -94 0 0   Net earnings / employee   15 -76 -48 51 35 -87 0 0