Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NEW BORN EYES 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.1% 1.3% 0.9% 1.0% 1.2% 0.9% 8.1% 8.1%   Credit score (0-100)   86 80 90 85 83 89 30 30   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   209.0 56.7 529.6 405.8 224.5 735.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   332 679 1,057 1,470 1,424 1,849 0.0 0.0   EBITDA   323 581 952 1,072 976 1,353 0.0 0.0   EBIT   255 483 874 990 891 1,278 0.0 0.0   Pre-tax profit (PTP)   570.4 296.2 2,041.8 573.5 348.2 2,172.7 0.0 0.0   Net earnings   444.3 229.6 1,592.0 446.6 268.0 1,694.7 0.0 0.0   Pre-tax profit without non-rec. items   570 296 2,042 573 348 2,173 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   342 244 750 668 622 846 0.0 0.0   Shareholders equity total   4,584 4,705 6,187 6,520 6,674 8,251 8,049 8,049   Interest-bearing liabilities   0.0 0.0 0.0 0.1 1.0 1.0 0.0 0.0   Balance sheet total (assets)   4,884 5,001 6,918 7,009 7,094 9,095 8,049 8,049   Net Debt   -4,435 -4,733 -6,150 -6,267 -6,370 -8,009 -8,049 -8,049     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   332 679 1,057 1,470 1,424 1,849 0.0 0.0   Gross profit growth   -14.5% 104.1% 55.8% 39.0% -3.1% 29.9% -100.0% 0.0%   Employees   0 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)   4,884 5,001 6,918 7,009 7,094 9,095 8,049 8,049   Balance sheet change%   8.8% 2.4% 38.3% 1.3% 1.2% 28.2% -11.5% 0.0%   Added value   322.5 580.7 951.7 1,072.3 973.3 1,352.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   129 -196 428 -164 -130 149 -846 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   76.7% 71.1% 82.7% 67.4% 62.6% 69.1% 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 %   13.5% 11.1% 34.5% 18.7% 14.0% 27.1% 0.0% 0.0%   ROI %   14.3% 11.8% 37.7% 20.5% 14.9% 29.3% 0.0% 0.0%   ROE %   10.1% 4.9% 29.2% 7.0% 4.1% 22.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   93.9% 94.1% 89.4% 93.0% 94.1% 90.7% 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, %   -1,375.1% -815.0% -646.2% -584.4% -653.0% -592.0% 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% 1,328,009.1% 111,029.6% 1,771.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   24.2 19.7 19.5 15.6 16.0 18.5 0.0 0.0   Current Ratio   24.2 19.7 19.5 15.6 16.3 18.9 0.0 0.0   Cash and cash equivalent   4,435.4 4,733.1 6,150.1 6,267.1 6,370.9 8,010.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   156.2 963.7 -20.8 131.8 543.0 309.0 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 581 0 1,072 973 1,353 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 581 0 1,072 976 1,353 0 0   EBIT / employee   0 483 0 990 891 1,278 0 0   Net earnings / employee   0 230 0 447 268 1,695 0 0