Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KURT NISGAARD 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% 2.3% 2.3%   Bankruptcy risk   4.7% 2.7% 3.6% 6.6% 1.0% 1.1% 8.8% 8.6%   Credit score (0-100)   47 62 52 35 87 82 28 29   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 577.4 281.6 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   3,222 5,468 3,731 3,699 9,486 6,320 0.0 0.0   EBITDA   -3,022 1,498 1,500 -801 6,491 3,157 0.0 0.0   EBIT   -4,361 403 518 -1,261 6,088 3,020 0.0 0.0   Pre-tax profit (PTP)   -5,486.5 -686.4 -457.8 -2,849.6 5,565.8 2,586.6 0.0 0.0   Net earnings   -4,294.3 -543.2 -367.5 -2,849.6 5,132.8 2,121.8 0.0 0.0   Pre-tax profit without non-rec. items   -5,487 -686 -458 -2,850 5,566 2,587 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   11,765 10,579 9,904 9,571 9,168 9,241 0.0 0.0   Shareholders equity total   4,306 3,762 3,395 545 5,678 5,800 5,000 5,000   Interest-bearing liabilities   17,333 12,919 12,419 11,111 7,508 9,514 0.0 0.0   Balance sheet total (assets)   29,355 24,943 29,083 24,403 18,132 23,211 5,000 5,000   Net Debt   17,022 12,546 12,255 10,838 7,503 8,758 -5,000 -5,000     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   3,222 5,468 3,731 3,699 9,486 6,320 0.0 0.0   Gross profit growth   0.0% 69.7% -31.8% -0.9% 156.5% -33.4% -100.0% 0.0%   Employees   12 8 8 7 6 6 0 0   Employee growth %   0.0% -33.3% 0.0% -12.5% -14.3% 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)   29,355 24,943 29,083 24,403 18,132 23,211 5,000 5,000   Balance sheet change%   26,392.6% -15.0% 16.6% -16.1% -25.7% 28.0% -78.5% 0.0%   Added value   -3,021.8 1,498.4 1,500.4 -801.5 6,548.1 3,360.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10,706 -2,422 -1,797 -793 -805 -267 -9,241 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 -1.0 1.0 2.0 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 (%)   -135.3% 7.4% 13.9% -34.1% 64.2% 47.8% 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 %   -29.0% 2.4% 2.2% -6.6% 29.0% 16.4% 0.0% 0.0%   ROI %   -31.8% 2.8% 2.7% -8.6% 37.7% 21.7% 0.0% 0.0%   ROE %   -199.5% -13.5% -10.3% -144.6% 165.0% 37.0% 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 %   14.8% 15.2% 12.3% 2.2% 31.3% 28.2% 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, %   -563.3% 837.3% 816.8% -1,352.3% 115.6% 277.4% 0.0% 0.0%   Gearing %   402.6% 343.4% 365.8% 2,037.5% 132.2% 164.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.1% 8.9% 8.4% 9.2% 6.5% 9.5% 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   0.6 0.6 1.0 0.7 0.6 0.7 0.0 0.0   Current Ratio   0.9 0.9 1.1 0.9 0.9 0.9 0.0 0.0   Cash and cash equivalent   311.4 373.2 164.3 272.4 5.8 756.4 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   -1,422.1 -1,623.1 1,405.9 -1,815.7 -1,279.1 -1,533.6 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   -252 187 188 -114 1,091 560 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -252 187 188 -114 1,082 526 0 0   EBIT / employee   -363 50 65 -180 1,015 503 0 0   Net earnings / employee   -358 -68 -46 -407 855 354 0 0