Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nørkjær Munk Consult 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   6.6% 12.2% 3.6% 3.0% 1.9% 1.5% 16.4% 16.4%   Credit score (0-100)   37 20 52 55 70 75 11 11   Credit rating   BBB BB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.2 4.0 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   0 0 0 0 0 0 0 0   Gross profit   537 -13.4 -1.3 -1.3 -1.3 -5.3 0.0 0.0   EBITDA   38.4 -13.4 -1.3 -1.3 -1.3 -5.3 0.0 0.0   EBIT   38.4 -13.4 -1.3 -1.3 -1.3 -5.3 0.0 0.0   Pre-tax profit (PTP)   38.4 12.8 83.1 222.9 407.8 569.2 0.0 0.0   Net earnings   26.1 12.8 95.4 222.9 407.8 569.2 0.0 0.0   Pre-tax profit without non-rec. items   38.4 12.8 83.1 223 408 569 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   157 140 150 289 582 901 31.3 31.3   Interest-bearing liabilities   0.0 0.0 0.0 1.3 1.3 1.3 0.0 0.0   Balance sheet total (assets)   241 158 156 296 589 909 31.3 31.3   Net Debt   -159 -107 -46.7 -45.1 -153 -298 -31.3 -31.3     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   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   537 -13.4 -1.3 -1.3 -1.3 -5.3 0.0 0.0   Gross profit growth   0.0% 0.0% 90.7% 0.0% 0.0% -325.0% 0.0% 0.0%   Employees   1 0 1 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   241 158 156 296 589 909 31 31   Balance sheet change%   10.9% -34.3% -1.2% 89.2% 99.1% 54.2% -96.6% 0.0%   Added value   38.4 -13.4 -1.3 -1.3 -1.3 -5.3 0.0 0.0   Added value %   0.0% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 -3.0 -4.0 -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 %   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 (%)   7.2% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   16.8% 6.5% 53.1% 98.7% 92.3% 76.0% 0.0% 0.0%   ROI %   20.9% 8.7% 57.6% 101.5% 93.6% 76.6% 0.0% 0.0%   ROE %   14.2% 8.6% 65.8% 101.6% 93.7% 76.8% 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 %   65.2% 88.3% 96.0% 97.5% 98.7% 99.2% 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, %   -413.3% 797.9% 3,733.8% 3,604.1% 12,211.4% 5,599.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.4% 0.2% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 59.4% 60.7% 0.0% 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   2.6 5.8 7.5 6.2 20.5 40.5 0.0 0.0   Current Ratio   2.6 5.8 7.5 6.2 20.5 40.5 0.0 0.0   Cash and cash equivalent   158.8 107.0 46.7 46.3 153.9 298.8 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)   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   132.0 88.5 40.4 38.8 146.4 296.3 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  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   0 0 0 0 0 0 0 0   Added value / employee   38 0 -1 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   38 0 -1 0 0 0 0 0   EBIT / employee   38 0 -1 0 0 0 0 0   Net earnings / employee   26 0 95 0 0 0 0 0