Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordisk Skadedyrsservice 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% 7.8% 7.8%   Bankruptcy risk   12.5% 4.4% 3.7% 6.6% 6.3% 3.6% 10.3% 10.3%   Credit score (0-100)   20 48 51 35 37 51 24 24   Credit rating   BB 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)  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   -103 613 289 369 181 365 0.0 0.0   EBITDA   -543 213 192 -124 93.6 63.1 0.0 0.0   EBIT   -616 151 192 -124 93.6 58.1 0.0 0.0   Pre-tax profit (PTP)   -626.1 106.8 191.1 -125.0 89.2 58.0 0.0 0.0   Net earnings   -738.5 106.8 168.1 -102.1 73.2 42.5 0.0 0.0   Pre-tax profit without non-rec. items   -626 107 191 -125 89.2 57.9 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   135 0.6 0.0 0.0 0.0 84.7 0.0 0.0   Shareholders equity total   1,021 1,020 1,138 1,036 1,188 1,504 1,318 1,318   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,786 1,609 1,758 1,514 1,565 1,928 1,318 1,318   Net Debt   -18.5 -24.3 -104 -30.8 -243 -381 -1,318 -1,318     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   -103 613 289 369 181 365 0.0 0.0   Gross profit growth   0.0% 0.0% -52.8% 27.8% -51.0% 101.7% -100.0% 0.0%   Employees   1 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 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)   1,786 1,609 1,758 1,514 1,565 1,928 1,318 1,318   Balance sheet change%   -10.7% -9.9% 9.3% -13.9% 3.4% 23.2% -31.6% 0.0%   Added value   -543.2 213.0 192.3 -124.1 93.6 63.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -147 -197 -1 0 0 80 -85 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 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 (%)   597.9% 24.6% 66.3% -33.6% 51.7% 15.9% 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 %   -32.5% 8.9% 11.4% -7.6% 6.1% 3.3% 0.0% 0.0%   ROI %   -42.6% 14.8% 17.6% -11.3% 8.4% 4.3% 0.0% 0.0%   ROE %   -51.2% 10.5% 15.6% -9.4% 6.6% 3.2% 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 %   57.2% 63.4% 64.8% 68.5% 76.0% 78.0% 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, %   3.4% -11.4% -54.3% 24.8% -259.9% -603.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   2.1 2.7 2.9 3.1 4.1 4.3 0.0 0.0   Current Ratio   2.1 2.7 2.9 3.1 4.1 4.3 0.0 0.0   Cash and cash equivalent   18.5 24.3 104.4 30.8 243.4 380.9 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   868.3 1,001.5 1,143.1 1,018.1 1,170.1 1,404.7 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 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   -543 213 0 -124 94 63 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -543 213 0 -124 94 63 0 0   EBIT / employee   -616 151 0 -124 94 58 0 0   Net earnings / employee   -738 107 0 -102 73 43 0 0