Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NetNordic Denmark A/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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.1% 4.8% 5.9% 3.5% 6.3% 6.3% 4.9% 4.5%   Credit score (0-100)   69 45 38 53 36 38 44 47   Credit rating   A BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   1.6 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   19,509 47,902 36,757 47,848 92,085 72,669 0.0 0.0   EBITDA   9,046 47,902 36,757 47,848 16,010 -1,749 0.0 0.0   EBIT   8,910 47,902 36,757 47,848 6,233 -15,407 0.0 0.0   Pre-tax profit (PTP)   8,952.5 4,741.7 -4,719.8 4,292.5 6,082.8 -14,769.7 0.0 0.0   Net earnings   6,909.3 4,741.7 -4,719.8 4,292.5 1,888.3 -11,655.9 0.0 0.0   Pre-tax profit without non-rec. items   8,953 47,902 36,757 47,848 6,083 -14,770 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   604 0.0 0.0 0.0 18,815 8,184 0.0 0.0   Shareholders equity total   18,876 18,812 14,092 18,384 32,041 20,385 19,731 19,731   Interest-bearing liabilities   194 0.0 0.0 0.0 764 997 0.0 0.0   Balance sheet total (assets)   40,431 67,839 103,424 112,531 121,836 81,138 19,731 19,731   Net Debt   194 0.0 0.0 0.0 763 996 -17,083 -17,083     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   19,509 47,902 36,757 47,848 92,085 72,669 0.0 0.0   Gross profit growth   2.4% 145.5% -23.3% 30.2% 92.5% -21.1% -100.0% 0.0%   Employees   10 0 0 0 96 85 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% -11.5% -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)   40,431 67,839 103,424 112,531 121,836 81,138 19,731 19,731   Balance sheet change%   -20.5% 67.8% 52.5% 8.8% 8.3% -33.4% -75.7% 0.0%   Added value   9,045.9 47,901.6 36,757.4 47,848.1 6,232.7 -1,749.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   264 -604 0 0 12,451 -24,856 -8,382 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 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 (%)   45.7% 100.0% 100.0% 100.0% 6.8% -21.2% 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 %   21.6% 88.5% 42.9% 44.3% 7.5% -13.4% 0.0% 0.0%   ROI %   54.1% 109.8% 42.9% 44.3% 12.0% -48.9% 0.0% 0.0%   ROE %   38.6% 25.2% -28.7% 26.4% 7.5% -44.5% 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 %   46.7% 100.0% 100.0% 100.0% 26.8% 25.3% 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, %   2.1% 0.0% 0.0% 0.0% 4.8% -57.0% 0.0% 0.0%   Gearing %   1.0% 0.0% 0.0% 0.0% 2.4% 4.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   556.7% 0.0% 0.0% 0.0% 696.8% 136.4% 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   1.9 0.0 0.0 0.0 1.2 1.3 0.0 0.0   Current Ratio   1.9 0.0 0.0 0.0 1.2 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.5 0.5 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   18,571.5 0.0 0.0 0.0 15,846.8 15,093.8 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   905 0 0 0 65 -21 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   905 0 0 0 167 -21 0 0   EBIT / employee   891 0 0 0 65 -181 0 0   Net earnings / employee   691 0 0 0 20 -137 0 0