Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Normetica 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 N/A 2019 N/A 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% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 34.3% 17.9% 23.0% 12.8% 17.4% 17.1%   Credit score (0-100)   0 0 1 7 3 17 9 10   Credit rating   N/A N/A C B B 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)  2018 N/A 2019 N/A 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   0.0 0.0 -253 335 594 876 0.0 0.0   EBITDA   0.0 0.0 -253 118 -544 103 0.0 0.0   EBIT   0.0 0.0 -253 118 -544 90.9 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -253.2 111.8 124.1 221.4 0.0 0.0   Net earnings   0.0 0.0 -198.2 83.8 95.2 171.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -253 112 124 221 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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 55.5 0.0 0.0   Shareholders equity total   0.0 0.0 -158 -74.5 20.7 192 152 152   Interest-bearing liabilities   0.0 0.0 0.1 0.0 0.0 62.5 0.0 0.0   Balance sheet total (assets)   0.0 0.0 121 880 386 529 152 152   Net Debt   0.0 0.0 0.1 -175 -106 -202 -107 -107     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 -253 335 594 876 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 77.2% 47.6% -100.0% 0.0%   Employees   0 0 0 1 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 200.0% -33.3% -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)   0 0 121 880 386 529 152 152   Balance sheet change%   0.0% 0.0% 0.0% 627.2% -56.1% 37.1% -71.3% 0.0%   Added value   0.0 0.0 -253.2 117.6 -544.1 103.3 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 88 -56 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 100.0% 35.1% -91.6% 10.4% 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 %   0.0% 0.0% -90.7% 19.1% 19.5% 49.4% 0.0% 0.0%   ROI %   0.0% 0.0% -241,169.5% 224,041.9% 1,264.5% 163.1% 0.0% 0.0%   ROE %   0.0% 0.0% -163.8% 16.7% 21.1% 161.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% -56.7% -7.8% 5.4% 36.3% 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, %   0.0% 0.0% -0.0% -148.7% 19.6% -195.1% 0.0% 0.0%   Gearing %   0.0% 0.0% -0.1% 0.0% 0.0% 32.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 9.5% 11,184.8% 0.0% 15.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.2 0.9 0.9 0.9 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.9 0.9 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 174.9 106.5 264.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -213.2 -74.5 -43.0 25.7 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  2018 N/A 2019 N/A 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   0 0 0 118 -181 52 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 118 -181 52 0 0   EBIT / employee   0 0 0 118 -181 45 0 0   Net earnings / employee   0 0 0 84 32 86 0 0