Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDISK AKTUARSERVICE 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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   2.5% 2.8% 1.7% 1.8% 1.5% 4.3% 9.5% 9.3%   Credit score (0-100)   64 59 71 70 75 48 26 26   Credit rating   BBB BBB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 6.4 2.4 43.8 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   4,908 7,493 8,037 7,364 8,995 5,027 0.0 0.0   EBITDA   964 1,828 2,400 878 2,708 -720 0.0 0.0   EBIT   896 1,757 2,326 757 2,620 -805 0.0 0.0   Pre-tax profit (PTP)   912.0 1,763.0 2,362.0 816.0 2,694.0 -639.1 0.0 0.0   Net earnings   709.0 1,380.0 1,835.0 636.0 2,101.0 -505.6 0.0 0.0   Pre-tax profit without non-rec. items   912 1,763 2,362 816 2,694 -639 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   269 341 791 795 707 623 0.0 0.0   Shareholders equity total   2,553 3,383 4,218 3,854 5,454 3,448 3,323 3,323   Interest-bearing liabilities   49.0 15.0 35.0 20.0 43.0 33.1 0.0 0.0   Balance sheet total (assets)   3,564 5,188 6,176 4,808 6,799 4,293 3,323 3,323   Net Debt   -1,957 -3,521 -1,521 -1,521 -2,586 -1,176 -3,323 -3,323     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   4,908 7,493 8,037 7,364 8,995 5,027 0.0 0.0   Gross profit growth   76.6% 52.7% 7.3% -8.4% 22.1% -44.1% -100.0% 0.0%   Employees   6 8 8 9 8 9 0 0   Employee growth %   20.0% 28.2% 9.8% 7.1% -11.7% 6.6% -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)   3,564 5,188 6,176 4,808 6,799 4,293 3,323 3,323   Balance sheet change%   51.4% 45.6% 19.0% -22.2% 41.4% -36.9% -22.6% 0.0%   Added value   964.0 1,828.0 2,400.0 878.0 2,741.0 -719.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -133 1 376 -117 -176 -169 -623 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -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 (%)   18.3% 23.4% 28.9% 10.3% 29.1% -16.0% 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 %   31.3% 40.8% 41.9% 15.1% 46.7% -11.1% 0.0% 0.0%   ROI %   42.8% 62.1% 63.2% 20.4% 57.8% -13.7% 0.0% 0.0%   ROE %   32.3% 46.5% 48.3% 15.8% 45.1% -11.4% 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 %   71.6% 65.2% 68.3% 80.2% 80.2% 80.3% 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, %   -203.0% -192.6% -63.4% -173.2% -95.5% 163.3% 0.0% 0.0%   Gearing %   1.9% 0.4% 0.8% 0.5% 0.8% 1.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   43.2% 68.8% 80.0% 50.9% 47.6% 63.6% 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   3.5 3.2 2.8 4.2 4.5 4.3 0.0 0.0   Current Ratio   3.5 3.2 2.8 4.2 4.5 4.3 0.0 0.0   Cash and cash equivalent   2,006.0 3,536.0 1,556.0 1,541.0 2,629.0 1,208.9 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   2,350.0 3,318.0 3,427.0 3,059.0 4,747.0 2,825.3 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  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   161 238 284 97 343 -85 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   161 238 284 97 339 -85 0 0   EBIT / employee   149 228 276 84 328 -95 0 0   Net earnings / employee   118 179 217 70 263 -59 0 0