Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDISK BÅDIMPORT ApS 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  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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   10.7% 18.7% 13.1% 9.2% 7.7% 6.9% 15.4% 15.4%   Credit score (0-100)   24 7 16 26 31 35 13 13   Credit rating   BB B BB BB BB BBB 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   87 0 0 0 0 0 0 0   Gross profit   79.4 0.0 45.2 242 394 434 0.0 0.0   EBITDA   12.4 43.7 45.2 51.9 44.6 86.0 0.0 0.0   EBIT   12.4 43.7 45.2 51.9 44.6 86.0 0.0 0.0   Pre-tax profit (PTP)   12.3 43.6 44.9 50.8 44.7 86.1 0.0 0.0   Net earnings   12.3 43.6 44.9 50.8 34.4 65.5 0.0 0.0   Pre-tax profit without non-rec. items   12.3 43.6 44.9 51.0 44.7 86.3 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -45.8 -2.1 42.8 93.6 128 194 104 104   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,514 3.0 60.5 150 201 283 104 104   Net Debt   -14.1 -3.0 -60.5 -150 -89.7 -143 -104 -104     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   87 0 0 0 0 0 0 0   Net sales growth   -81.4% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   79.4 0.0 45.2 242 394 434 0.0 0.0   Gross profit growth   -82.5% -100.0% 0.0% 436.3% 62.7% 10.1% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   1,514 3 60 150 201 283 104 104   Balance sheet change%   -3.1% -99.8% 1,884.4% 148.0% 33.8% 40.8% -63.4% 0.0%   Added value   12.4 43.7 45.2 51.9 44.6 86.0 0.0 0.0   Added value %   14.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 -2.0 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  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 %   14.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   14.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   15.6% 0.0% 100.0% 21.4% 11.3% 19.8% 0.0% 0.0%   Net Earnings %   14.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   14.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   14.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.8% 5.6% 137.6% 49.4% 25.5% 35.7% 0.0% 0.0%   ROI %   0.0% 0.0% 211.3% 76.1% 40.3% 53.7% 0.0% 0.0%   ROE %   0.8% 5.8% 196.1% 74.5% 31.0% 40.8% 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 %   -2.9% -41.4% 70.7% 62.4% 63.8% 68.5% 100.0% 100.0%   Relative indebtedness %   1,792.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   1,776.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -113.6% -7.0% -133.8% -288.8% -200.9% -165.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   1.0 0.6 3.4 2.7 1.2 1.6 0.0 0.0   Current Ratio   1.0 0.6 3.4 2.7 2.8 3.2 0.0 0.0   Cash and cash equivalent   14.1 3.0 60.5 150.0 89.7 142.6 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 %   1,740.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -45.8 -2.1 42.8 93.6 128.0 193.5 0.0 0.0   Net working capital %   -52.6% 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   87 0 0 0 0 0 0 0   Added value / employee   12 44 45 52 45 86 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   12 44 45 52 45 86 0 0   EBIT / employee   12 44 45 52 45 86 0 0   Net earnings / employee   12 44 45 51 34 66 0 0