Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C. NOBEL TØMMERHANDEL HUNDESTED P/S 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   3.7% 2.2% 0.7% 0.8% 1.3% 1.1% 8.9% 8.9%   Credit score (0-100)   53 68 93 90 80 82 28 28   Credit rating   BBB BBB AA AA A A BB BB   Credit limit (kDKK)   0.0 0.1 364.6 418.1 65.4 146.1 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   1,923 1,942 2,824 2,430 2,276 2,299 0.0 0.0   EBITDA   534 368 1,105 1,215 871 806 0.0 0.0   EBIT   510 344 1,096 1,265 871 815 0.0 0.0   Pre-tax profit (PTP)   210.8 71.7 874.8 1,073.5 678.5 624.8 0.0 0.0   Net earnings   210.8 71.7 874.8 1,073.5 678.5 624.8 0.0 0.0   Pre-tax profit without non-rec. items   211 71.7 875 1,073 679 625 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   33.1 2,710 2,700 2,750 2,750 2,759 0.0 0.0   Shareholders equity total   1,357 2,101 2,974 4,043 3,097 3,721 3,055 3,055   Interest-bearing liabilities   3,645 3,635 3,515 2,443 4,037 4,464 0.0 0.0   Balance sheet total (assets)   6,250 7,977 8,271 9,224 9,461 10,188 3,055 3,055   Net Debt   3,596 3,595 3,376 2,301 3,978 4,180 -3,055 -3,055     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   1,923 1,942 2,824 2,430 2,276 2,299 0.0 0.0   Gross profit growth   -10.3% 1.0% 45.4% -13.9% -6.4% 1.0% -100.0% 0.0%   Employees   8 7 7 6 6 3 0 0   Employee growth %   0.0% -12.5% 0.0% -14.3% 0.0% -50.0% -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)   6,250 7,977 8,271 9,224 9,461 10,188 3,055 3,055   Balance sheet change%   13.4% 27.6% 3.7% 11.5% 2.6% 7.7% -70.0% 0.0%   Added value   533.8 367.8 1,105.3 1,265.5 871.3 815.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -47 2,653 -19 50 0 9 -2,759 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 (%)   26.5% 17.7% 38.8% 52.1% 38.3% 35.5% 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 %   8.8% 4.8% 13.6% 14.6% 9.4% 8.4% 0.0% 0.0%   ROI %   10.9% 6.2% 16.9% 18.5% 12.4% 10.6% 0.0% 0.0%   ROE %   16.8% 4.1% 34.5% 30.6% 19.0% 18.3% 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 %   21.7% 26.3% 36.0% 43.8% 32.7% 36.5% 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, %   673.7% 977.7% 305.4% 189.3% 456.6% 518.4% 0.0% 0.0%   Gearing %   268.6% 173.0% 118.2% 60.4% 130.4% 119.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.8% 7.5% 6.3% 6.7% 6.1% 4.8% 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   0.7 0.3 0.4 0.4 0.4 0.5 0.0 0.0   Current Ratio   2.0 1.4 1.6 1.7 1.7 1.6 0.0 0.0   Cash and cash equivalent   49.1 39.3 139.2 142.7 59.3 283.5 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   3,112.5 1,449.8 2,027.3 2,585.7 2,745.3 2,857.3 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   67 53 158 211 145 272 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   67 53 158 203 145 269 0 0   EBIT / employee   64 49 157 211 145 272 0 0   Net earnings / employee   26 10 125 179 113 208 0 0