Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NIELS JENSEN NONBO A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7% 5.7%   Bankruptcy risk   0.8% 2.0% 1.9% 2.0% 0.5% 0.4% 7.1% 7.1%   Credit score (0-100)   93 70 70 68 99 99 34 34   Credit rating   AA A A A AAA AAA BBB BBB   Credit limit (kDKK)   3,641.8 4.3 9.1 5.9 5,350.4 5,237.4 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   42,328 0 0 0 0 0 0 0   Gross profit   5,460 0.0 0.0 0.0 37,557 39,186 0.0 0.0   EBITDA   1,411 2,321 4,748 1,373 8,173 7,356 0.0 0.0   EBIT   1,411 2,321 4,748 1,373 3,366 2,959 0.0 0.0   Pre-tax profit (PTP)   3,006.3 2,519.0 4,052.0 2,322.0 5,860.7 3,068.7 0.0 0.0   Net earnings   2,466.3 2,519.0 4,052.0 2,322.0 5,162.8 2,259.5 0.0 0.0   Pre-tax profit without non-rec. items   3,006 2,321 4,748 1,373 5,861 3,069 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   20,055 0.0 0.0 0.0 19,702 18,827 0.0 0.0   Shareholders equity total   40,602 40,620 42,273 40,595 43,757 41,017 20,017 20,017   Interest-bearing liabilities   535 0.0 0.0 0.0 3,372 5,779 0.0 0.0   Balance sheet total (assets)   47,439 52,145 56,725 58,783 54,729 55,310 20,017 20,017   Net Debt   445 0.0 0.0 0.0 1,415 1,471 -20,017 -20,017     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   42,328 0 0 0 0 0 0 0   Net sales growth   10.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   5,460 0.0 0.0 0.0 37,557 39,186 0.0 0.0   Gross profit growth   -29.9% -100.0% 0.0% 0.0% 0.0% 4.3% -100.0% 0.0%   Employees   49 51 49 58 58 59 0 0   Employee growth %   16.7% 4.1% -3.9% 18.4% 0.0% 1.7% -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)   47,439 52,145 56,725 58,783 54,729 55,310 20,017 20,017   Balance sheet change%   4.7% 9.9% 8.8% 3.6% -6.9% 1.1% -63.8% 0.0%   Added value   1,410.7 2,321.0 4,748.0 1,373.0 3,366.0 7,355.7 0.0 0.0   Added value %   3.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,770 -20,055 0 0 14,895 -5,271 -18,827 0   Net sales trend   1.0 -1.0 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 %   3.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   3.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   25.8% 0.0% 0.0% 0.0% 9.0% 7.6% 0.0% 0.0%   Net Earnings %   5.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   5.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   7.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   6.5% 4.7% 8.7% 2.4% 10.6% 6.0% 0.0% 0.0%   ROI %   7.3% 4.9% 8.7% 2.4% 11.2% 6.8% 0.0% 0.0%   ROE %   6.2% 6.2% 9.8% 5.6% 12.2% 5.3% 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 %   85.6% 100.0% 100.0% 100.0% 80.0% 74.2% 100.0% 100.0%   Relative indebtedness %   13.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   12.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   31.6% 0.0% 0.0% 0.0% 17.3% 20.0% 0.0% 0.0%   Gearing %   1.3% 0.0% 0.0% 0.0% 7.7% 14.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 0.0% 0.0% 0.0% 8.2% 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   1.3 0.0 0.0 0.0 1.3 1.1 0.0 0.0   Current Ratio   1.3 0.0 0.0 0.0 1.3 1.2 0.0 0.0   Cash and cash equivalent   89.2 0.0 0.0 0.0 1,957.3 4,308.0 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)   56.1 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 %   17.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   1,702.8 0.0 0.0 0.0 2,996.4 2,112.4 0.0 0.0   Net working capital %   4.0% 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   864 0 0 0 0 0 0 0   Added value / employee   29 46 97 24 58 125 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   29 46 97 24 141 125 0 0   EBIT / employee   29 46 97 24 58 50 0 0   Net earnings / employee   50 49 83 40 89 38 0 0