Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nord 1 Ejendomme 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4%   Bankruptcy risk   1.9% 1.2% 1.2% 1.8% 10.0% 8.9% 19.6% 18.3%   Credit score (0-100)   72 83 83 71 23 27 5 8   Credit rating   A A A A BB BB B B   Credit limit (kDKK)   0.4 76.5 68.9 4.0 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   365 534 363 187 -158 -422 0.0 0.0   EBITDA   180 3,575 363 187 -158 -422 0.0 0.0   EBIT   185 2,054 363 5,687 -5,256 -2,422 0.0 0.0   Pre-tax profit (PTP)   -10.5 1,826.4 207.0 5,536.0 -5,775.0 -2,891.8 0.0 0.0   Net earnings   8.7 1,417.9 144.0 4,321.0 -4,474.0 -2,301.4 0.0 0.0   Pre-tax profit without non-rec. items   -10.5 1,826 207 5,536 -5,775 -2,892 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   6,550 8,500 8,500 14,000 14,000 12,000 0.0 0.0   Shareholders equity total   1,156 2,574 2,718 7,039 2,558 256 196 196   Interest-bearing liabilities   5,192 5,265 5,146 4,240 10,620 16,839 0.0 0.0   Balance sheet total (assets)   6,835 8,632 8,721 14,061 14,037 17,333 196 196   Net Debt   4,907 5,132 4,925 4,179 10,608 16,741 -196 -196     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   365 534 363 187 -158 -422 0.0 0.0   Gross profit growth   45.2% 46.4% -32.1% -48.5% 0.0% -167.1% 0.0% 0.0%   Employees   0 1 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 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)   6,835 8,632 8,721 14,061 14,037 17,333 196 196   Balance sheet change%   13.1% 26.3% 1.0% 61.2% -0.2% 23.5% -98.9% 0.0%   Added value   184.5 2,054.4 363.0 5,687.0 -5,256.0 -2,422.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   550 1,950 0 5,500 0 -2,000 -12,000 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 (%)   50.6% 384.5% 100.0% 3,041.2% 3,326.6% 573.9% 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 %   2.9% 26.6% 4.2% 49.9% -37.4% -12.4% 0.0% 0.0%   ROI %   2.9% 27.2% 4.3% 52.5% -39.1% -12.6% 0.0% 0.0%   ROE %   0.8% 76.0% 5.4% 88.6% -93.2% -163.6% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   16.9% 29.8% 31.2% 50.1% 18.2% 1.5% 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, %   2,729.3% 143.6% 1,356.7% 2,234.8% -6,713.9% -3,966.4% 0.0% 0.0%   Gearing %   449.1% 204.5% 189.3% 60.2% 415.2% 6,586.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 4.4% 3.0% 3.2% 7.0% 6.9% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.3 0.1 0.2 0.1 0.0 2.6 0.0 0.0   Current Ratio   0.3 0.1 0.2 0.1 0.0 2.6 0.0 0.0   Cash and cash equivalent   284.7 132.5 221.0 61.0 12.0 98.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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   -597.3 -930.8 -891.0 -983.0 -866.0 3,255.7 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  2017 2017/9 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 2,054 363 0 -5,256 -2,422 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 3,575 363 0 -158 -422 0 0   EBIT / employee   0 2,054 363 0 -5,256 -2,422 0 0   Net earnings / employee   0 1,418 144 0 -4,474 -2,301 0 0