Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDISK POLERING 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   7.8% 7.8% 7.8% 7.8% 7.8% 7.8% 7.8% 7.8%   Bankruptcy risk   2.5% 2.0% 3.7% 2.6% 3.7% 4.8% 7.1% 6.7%   Credit score (0-100)   64 70 52 59 51 44 34 36   Credit rating   BBB A BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 1.0 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)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   21,677 16,061 9,381 7,272 8,867 6,491 0.0 0.0   EBITDA   994 1,920 197 650 665 -685 0.0 0.0   EBIT   370 1,304 -293 246 103 -1,157 0.0 0.0   Pre-tax profit (PTP)   377.5 1,310.7 -284.6 235.4 27.3 -1,232.5 0.0 0.0   Net earnings   286.8 1,031.4 -186.1 167.5 13.1 -964.4 0.0 0.0   Pre-tax profit without non-rec. items   377 1,311 -285 235 27.3 -1,233 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   1,238 1,009 1,592 1,909 1,690 1,029 0.0 0.0   Shareholders equity total   2,361 3,393 3,007 2,874 2,887 1,723 1,523 1,523   Interest-bearing liabilities   218 0.0 0.0 1,891 1,725 1,857 0.0 0.0   Balance sheet total (assets)   5,254 9,081 5,941 5,858 5,927 4,478 1,523 1,523   Net Debt   203 -3,240 -620 1,869 1,707 1,854 -1,360 -1,360     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   21,677 16,061 9,381 7,272 8,867 6,491 0.0 0.0   Gross profit growth   -2.8% -25.9% -41.6% -22.5% 21.9% -26.8% -100.0% 0.0%   Employees   0 34 21 16 19 15 0 0   Employee growth %   0.0% 0.0% -38.2% -23.8% 18.8% -21.1% -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)   5,254 9,081 5,941 5,858 5,927 4,478 1,523 1,523   Balance sheet change%   -31.0% 72.9% -34.6% -1.4% 1.2% -24.4% -66.0% 0.0%   Added value   993.9 1,920.0 196.7 650.3 507.5 -684.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -738 -1,009 -28 108 -906 -1,214 -1,029 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 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   1.7% 8.1% -3.1% 3.4% 1.2% -17.8% 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 %   6.0% 18.5% -3.6% 4.5% 2.2% -21.6% 0.0% 0.0%   ROI %   10.8% 37.0% -7.0% 6.6% 2.7% -26.4% 0.0% 0.0%   ROE %   11.6% 35.8% -5.8% 5.7% 0.5% -41.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   44.9% 37.4% 50.6% 49.1% 48.7% 38.5% 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, %   20.4% -168.8% -315.1% 287.5% 256.9% -270.8% 0.0% 0.0%   Gearing %   9.2% 0.0% 0.0% 65.8% 59.7% 107.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.0% 12.8% 0.0% 3.3% 5.6% 6.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.1 1.8 1.4 1.2 1.3 1.2 0.0 0.0   Current Ratio   1.1 1.8 1.4 1.2 1.3 1.2 0.0 0.0   Cash and cash equivalent   15.3 3,240.5 619.8 21.1 17.6 3.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   345.5 3,216.8 1,168.1 610.8 988.7 571.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 56 9 41 27 -46 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 56 9 41 35 -46 0 0   EBIT / employee   0 38 -14 15 5 -77 0 0   Net earnings / employee   0 30 -9 10 1 -64 0 0