Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDAHLS MONTAGESERVICE 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.9%   Bankruptcy risk   13.2% 13.3% 16.3% 18.5% 17.1% 13.7% 20.4% 17.2%   Credit score (0-100)   19 18 12 7 9 15 4 10   Credit rating   BB BB BB B BB BB B 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)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   571 426 726 702 254 423 0.0 0.0   EBITDA   108 -78.6 44.3 63.1 -159 49.5 0.0 0.0   EBIT   98.8 -81.5 41.4 63.1 -159 49.5 0.0 0.0   Pre-tax profit (PTP)   86.9 -91.3 28.8 56.2 -171.6 28.7 0.0 0.0   Net earnings   86.9 -91.3 28.8 56.2 -123.8 20.9 0.0 0.0   Pre-tax profit without non-rec. items   86.9 -91.3 28.8 56.2 -172 28.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   5.7 2.8 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -74.4 -166 -137 -80.7 -204 -184 -310 -310   Interest-bearing liabilities   114 142 28.7 10.6 180 204 310 310   Balance sheet total (assets)   119 51.2 128 138 83.0 81.4 0.0 0.0   Net Debt   114 142 28.7 -81.8 180 204 310 310     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   571 426 726 702 254 423 0.0 0.0   Gross profit growth   139.3% -25.3% 70.3% -3.3% -63.8% 66.6% -100.0% 0.0%   Employees   0 1 2 2 1 1 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% -50.0% 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)   119 51 128 138 83 81 0 0   Balance sheet change%   429.6% -56.9% 149.1% 8.5% -40.0% -1.9% -100.0% 0.0%   Added value   108.2 -78.6 44.3 63.1 -159.2 49.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -19 -6 -6 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 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   17.3% -19.1% 5.7% 9.0% -62.7% 11.7% 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 %   52.4% -39.7% 17.2% 26.1% -62.9% 17.9% 0.0% 0.0%   ROI %   80.0% -63.8% 48.6% 320.8% -166.9% 25.8% 0.0% 0.0%   ROE %   123.2% -107.4% 32.2% 42.3% -111.8% 25.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   -38.5% -76.4% -51.8% -36.8% -71.1% -69.3% -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, %   105.2% -180.2% 64.9% -129.6% -113.2% 411.1% 0.0% 0.0%   Gearing %   -152.9% -85.5% -21.0% -13.1% -88.2% -110.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.7% 7.7% 14.8% 35.1% 13.0% 10.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   0.6 0.2 0.5 0.6 0.3 0.3 0.0 0.0   Current Ratio   0.6 0.2 0.5 0.6 0.3 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 92.4 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   -80.1 -168.5 -136.9 -80.7 -204.5 -183.6 -154.9 -154.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -79 22 32 -159 50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -79 22 32 -159 50 0 0   EBIT / employee   0 -81 21 32 -159 50 0 0   Net earnings / employee   0 -91 14 28 -124 21 0 0