Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDIC SEARCH GROUP 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   7.2% 7.2% 7.2% 7.2% 7.2% 7.2% 7.2% 7.2%   Bankruptcy risk   4.3% 6.6% 7.1% 3.5% 13.9% 11.5% 16.1% 16.1%   Credit score (0-100)   49 36 33 53 15 21 11 11   Credit rating   BBB BBB BBB BBB BB BB BB BB   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   857 416 1,429 1,669 332 1,406 0.0 0.0   EBITDA   453 102 821 230 -767 605 0.0 0.0   EBIT   415 90.9 814 223 -768 605 0.0 0.0   Pre-tax profit (PTP)   408.8 87.7 809.2 205.3 -783.0 594.4 0.0 0.0   Net earnings   315.7 67.7 630.0 154.8 -611.9 462.1 0.0 0.0   Pre-tax profit without non-rec. items   409 87.7 809 205 -783 594 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   118 24.7 9.1 1.9 0.0 0.0 0.0 0.0   Shareholders equity total   385 203 742 597 -15.9 446 196 196   Interest-bearing liabilities   248 192 0.0 25.2 259 185 0.0 0.0   Balance sheet total (assets)   969 651 1,225 1,136 452 685 196 196   Net Debt   -413 -105 -611 -1,019 235 171 -196 -196     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   857 416 1,429 1,669 332 1,406 0.0 0.0   Gross profit growth   -11.2% -51.5% 243.5% 16.8% -80.1% 322.9% -100.0% 0.0%   Employees   1 1 1 3 2 2 0 0   Employee growth %   -50.0% 0.0% 0.0% 200.0% -33.3% 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)   969 651 1,225 1,136 452 685 196 196   Balance sheet change%   44.5% -32.8% 88.1% -7.3% -60.2% 51.6% -71.4% 0.0%   Added value   452.5 101.9 821.3 229.7 -761.3 605.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -76 -105 -23 -14 -4 0 0 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 -1.0 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 (%)   48.4% 21.9% 57.0% 13.3% -231.1% 43.0% 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 %   50.6% 11.4% 86.8% 18.9% -95.8% 104.9% 0.0% 0.0%   ROI %   68.1% 18.0% 143.2% 32.6% -174.4% 135.9% 0.0% 0.0%   ROE %   113.9% 23.0% 133.4% 23.1% -116.7% 102.9% 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 %   39.8% 31.1% 60.5% 52.5% -3.4% 65.1% 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, %   -91.2% -103.2% -74.4% -443.6% -30.6% 28.2% 0.0% 0.0%   Gearing %   64.3% 94.8% 0.0% 4.2% -1,634.8% 41.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.8% 2.2% 5.2% 137.2% 10.3% 4.7% 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   1.4 1.3 2.4 2.0 0.9 2.8 0.0 0.0   Current Ratio   1.4 1.3 2.4 2.0 0.9 2.8 0.0 0.0   Cash and cash equivalent   660.6 297.6 611.3 1,044.4 24.6 14.3 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   226.2 134.8 687.0 549.0 -53.2 424.2 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  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   453 102 821 77 -381 302 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   453 102 821 77 -383 302 0 0   EBIT / employee   415 91 814 74 -384 302 0 0   Net earnings / employee   316 68 630 52 -306 231 0 0