Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NUUK ENTREPRENØREN 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   9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9% 9.9%   Bankruptcy risk   1.9% 1.3% 1.5% 1.3% 1.5% 1.7% 7.1% 7.1%   Credit score (0-100)   71 79 76 80 75 73 34 34   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   1.3 91.1 53.1 182.6 57.5 14.1 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   7,411 11,086 13,246 15,908 15,261 15,266 0.0 0.0   EBITDA   3,233 3,431 4,599 5,809 5,301 4,464 0.0 0.0   EBIT   2,257 1,973 3,009 3,037 2,392 1,311 0.0 0.0   Pre-tax profit (PTP)   2,146.6 1,873.8 2,858.2 2,914.7 2,073.5 1,255.2 0.0 0.0   Net earnings   1,567.1 1,509.7 2,259.8 2,389.6 1,792.0 1,191.4 0.0 0.0   Pre-tax profit without non-rec. items   2,147 1,874 2,858 2,915 2,073 1,255 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   5,301 7,987 13,880 14,304 16,313 16,038 0.0 0.0   Shareholders equity total   3,710 4,719 6,379 8,269 9,061 9,252 7,952 7,952   Interest-bearing liabilities   2,274 2,774 4,193 3,033 1,896 1,111 0.0 0.0   Balance sheet total (assets)   8,284 11,867 16,908 19,491 21,499 22,143 7,952 7,952   Net Debt   475 1,425 3,078 2,116 -41.8 -1,242 -7,952 -7,952     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   7,411 11,086 13,246 15,908 15,261 15,266 0.0 0.0   Gross profit growth   52.4% 49.6% 19.5% 20.1% -4.1% 0.0% -100.0% 0.0%   Employees   7 9 12 13 13 14 0 0   Employee growth %   133.3% 28.6% 33.3% 8.3% 0.0% 7.7% -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)   8,284 11,867 16,908 19,491 21,499 22,143 7,952 7,952   Balance sheet change%   82.9% 43.3% 42.5% 15.3% 10.3% 3.0% -64.1% 0.0%   Added value   3,232.7 3,431.4 4,598.9 5,808.7 5,163.2 4,464.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,450 1,228 4,304 -2,347 -900 -3,428 -16,038 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   30.5% 17.8% 22.7% 19.1% 15.7% 8.6% 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 %   35.4% 19.6% 21.0% 16.7% 11.9% 6.2% 0.0% 0.0%   ROI %   44.0% 26.8% 29.8% 24.4% 18.8% 10.7% 0.0% 0.0%   ROE %   53.6% 35.8% 40.7% 32.6% 20.7% 13.0% 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 %   44.8% 39.8% 38.4% 42.4% 42.1% 41.8% 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, %   14.7% 41.5% 66.9% 36.4% -0.8% -27.8% 0.0% 0.0%   Gearing %   61.3% 58.8% 65.7% 36.7% 20.9% 12.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.6% 4.1% 4.5% 3.5% 14.5% 6.4% 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   1.3 0.9 0.7 0.6 0.5 0.5 0.0 0.0   Current Ratio   1.3 0.9 0.6 0.7 0.6 0.6 0.0 0.0   Cash and cash equivalent   1,799.2 1,349.1 1,115.7 916.5 1,937.6 2,352.8 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   602.9 -388.2 -1,919.1 -2,467.8 -4,043.4 -4,317.6 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  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   462 381 383 447 397 319 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   462 381 383 447 408 319 0 0   EBIT / employee   322 219 251 234 184 94 0 0   Net earnings / employee   224 168 188 184 138 85 0 0