Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NYBOVEJ 6 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   2.4% 1.8% 2.3% 2.3% 2.0% 2.2% 9.3% 9.3%   Credit score (0-100)   65 71 63 64 67 66 26 26   Credit rating   BBB A BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 1.3 0.0 0.0 0.3 0.1 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   135 139 144 149 154 160 160 160   Gross profit   58.0 75.0 72.0 49.0 52.0 55.0 0.0 0.0   EBITDA   58.0 75.0 72.0 49.0 52.0 55.0 0.0 0.0   EBIT   33.0 50.0 47.0 24.0 27.0 30.0 0.0 0.0   Pre-tax profit (PTP)   33.0 44.0 40.0 12.0 -7.0 -3.0 0.0 0.0   Net earnings   20.0 29.0 25.0 4.0 -12.0 -6.0 0.0 0.0   Pre-tax profit without non-rec. items   33.0 44.0 40.0 12.0 -7.0 -3.0 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   3,540 3,515 3,490 3,465 3,440 3,415 0.0 0.0   Shareholders equity total   2,795 2,824 2,699 2,703 2,691 2,685 2,490 2,490   Interest-bearing liabilities   764 770 799 820 753 774 0.0 0.0   Balance sheet total (assets)   3,626 3,665 3,570 3,599 3,521 3,532 2,490 2,490   Net Debt   678 733 719 686 672 670 -2,490 -2,490     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   135 139 144 149 154 160 160 160   Net sales growth   3.8% 3.0% 3.6% 3.5% 3.4% 3.9% 0.0% 0.0%   Gross profit   58.0 75.0 72.0 49.0 52.0 55.0 0.0 0.0   Gross profit growth   -1.7% 29.3% -4.0% -31.9% 6.1% 5.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,626 3,665 3,570 3,599 3,521 3,532 2,490 2,490   Balance sheet change%   0.6% 1.1% -2.6% 0.8% -2.2% 0.3% -29.5% 0.0%   Added value   58.0 75.0 72.0 49.0 52.0 55.0 0.0 0.0   Added value %   43.0% 54.0% 50.0% 32.9% 33.8% 34.4% 0.0% 0.0%   Investments   -51 -50 -50 -50 -50 -50 -3,415 0   Net sales trend   3.0 4.0 5.0 5.0 5.0 5.0 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  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 %   43.0% 54.0% 50.0% 32.9% 33.8% 34.4% 0.0% 0.0%   EBIT %   24.4% 36.0% 32.6% 16.1% 17.5% 18.8% 0.0% 0.0%   EBIT to gross profit (%)   56.9% 66.7% 65.3% 49.0% 51.9% 54.5% 0.0% 0.0%   Net Earnings %   14.8% 20.9% 17.4% 2.7% -7.8% -3.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   33.3% 38.8% 34.7% 19.5% 8.4% 11.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   24.4% 31.7% 27.8% 8.1% -4.5% -1.9% 0.0% 0.0%   ROA %   0.9% 1.4% 1.3% 0.7% 0.8% 0.9% 0.0% 0.0%   ROI %   0.9% 1.4% 1.3% 0.7% 0.8% 0.9% 0.0% 0.0%   ROE %   0.7% 1.0% 0.9% 0.1% -0.4% -0.2% 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 %   77.1% 77.1% 75.6% 75.1% 76.4% 76.0% 100.0% 100.0%   Relative indebtedness %   615.6% 605.0% 604.9% 601.3% 539.0% 529.4% 0.0% 0.0%   Relative net indebtedness %   551.9% 578.4% 549.3% 511.4% 486.4% 464.4% -1,556.3% -1,556.3%   Net int. bear. debt to EBITDA, %   1,169.0% 977.3% 998.6% 1,400.0% 1,292.3% 1,218.2% 0.0% 0.0%   Gearing %   27.3% 27.3% 29.6% 30.3% 28.0% 28.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.8% 0.9% 1.5% 4.3% 4.3% 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   0.1 0.0 0.1 0.2 0.1 0.1 0.0 0.0   Current Ratio   0.1 0.0 0.1 0.2 0.1 0.1 0.0 0.0   Cash and cash equivalent   86.0 37.0 80.0 134.0 81.0 104.0 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)   71.1 85.5 76.0 84.0 96.6 90.4 0.0 0.0   Current assets / Net sales %   63.7% 26.6% 55.6% 89.9% 52.6% 73.1% 1,556.3% 1,556.3%   Net working capital   -745.0 -767.0 -753.0 -723.0 -708.0 -688.0 0.0 0.0   Net working capital %   -551.9% -551.8% -522.9% -485.2% -459.7% -430.0% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0