Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NIELSEN & KROMANN A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4% 6.4%   Bankruptcy risk   4.8% 4.4% 4.4% 4.3% 3.0% 3.3% 9.4% 9.2%   Credit score (0-100)   46 47 46 47 56 55 26 27   Credit rating   BBB BBB BBB BBB BBB BBB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   23,742 23,972 26,825 33,021 30,572 27,231 0.0 0.0   EBITDA   3,285 4,213 4,487 5,493 2,452 1,453 0.0 0.0   EBIT   3,128 4,213 4,487 5,493 2,386 1,349 0.0 0.0   Pre-tax profit (PTP)   3,167.6 3,223.0 3,449.0 4,239.0 2,434.1 1,433.9 0.0 0.0   Net earnings   2,434.2 3,223.0 3,449.0 4,239.0 1,897.0 1,118.0 0.0 0.0   Pre-tax profit without non-rec. items   3,168 4,213 4,487 5,493 2,434 1,434 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   194 0.0 0.0 0.0 138 395 0.0 0.0   Shareholders equity total   3,050 3,773 4,021 4,861 2,758 3,876 3,376 3,376   Interest-bearing liabilities   3.5 0.0 0.0 0.0 554 8.2 0.0 0.0   Balance sheet total (assets)   11,775 14,624 12,935 16,704 12,840 11,917 3,376 3,376   Net Debt   -160 0.0 0.0 0.0 554 8.2 -3,376 -3,376     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   23,742 23,972 26,825 33,021 30,572 27,231 0.0 0.0   Gross profit growth   -2.2% 1.0% 11.9% 23.1% -7.4% -10.9% -100.0% 0.0%   Employees   36 38 43 53 54 46 0 0   Employee growth %   -10.0% 5.6% 13.2% 23.3% 1.9% -14.8% -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)   11,775 14,624 12,935 16,704 12,840 11,917 3,376 3,376   Balance sheet change%   9.5% 24.2% -11.5% 29.1% -23.1% -7.2% -71.7% 0.0%   Added value   3,285.4 4,213.0 4,487.0 5,493.0 2,386.4 1,453.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -315 -194 0 0 72 154 -395 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   13.2% 17.6% 16.7% 16.6% 7.8% 5.0% 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 %   28.6% 31.9% 32.6% 37.1% 16.6% 11.7% 0.0% 0.0%   ROI %   77.4% 45.0% 32.6% 37.1% 22.6% 30.0% 0.0% 0.0%   ROE %   76.5% 94.5% 88.5% 95.5% 49.8% 33.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   25.9% 100.0% 100.0% 100.0% 21.5% 32.5% 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, %   -4.9% 0.0% 0.0% 0.0% 22.6% 0.6% 0.0% 0.0%   Gearing %   0.1% 0.0% 0.0% 0.0% 20.1% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,041.5% 0.0% 0.0% 0.0% 8.3% 7.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.6 0.0 0.0 0.0 1.5 1.6 0.0 0.0   Current Ratio   1.6 0.0 0.0 0.0 1.5 1.6 0.0 0.0   Cash and cash equivalent   163.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,337.8 0.0 0.0 0.0 4,352.5 4,246.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   91 111 104 104 44 32 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   91 111 104 104 45 32 0 0   EBIT / employee   87 111 104 104 44 29 0 0   Net earnings / employee   68 85 80 80 35 24 0 0