Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordentoft 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   9.9% 8.6% 11.5% 10.9% 11.1% 20.1% 15.4% 15.4%   Credit score (0-100)   26 30 21 21 21 5 13 13   Credit rating   BB BB BB BB BB B BB BB   Credit limit (kEUR)   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 (kEUR)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   131 -405 -635 408 -759 -1,038 0.0 0.0   EBITDA   131 -641 -1,370 -289 -1,228 -1,546 0.0 0.0   EBIT   131 -725 -1,590 -1,368 -1,491 -2,732 0.0 0.0   Pre-tax profit (PTP)   115.5 -947.8 -1,842.8 -1,650.7 -1,855.5 -3,167.4 0.0 0.0   Net earnings   115.8 -938.5 -1,743.0 -1,650.7 -1,805.2 -3,124.4 0.0 0.0   Pre-tax profit without non-rec. items   115 -948 -1,843 -1,651 -1,856 -3,167 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kEUR)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 6,382 7,401 6,494 6,310 4,950 0.0 0.0   Shareholders equity total   1,048 -111 -1,017 -2,668 -4,473 -7,598 -7,614 -7,614   Interest-bearing liabilities   27.5 7,618 9,965 11,036 13,010 15,086 7,614 7,614   Balance sheet total (assets)   1,080 8,188 9,517 9,063 8,971 7,743 0.0 0.0   Net Debt   -1,024 7,342 9,743 10,939 13,007 15,086 7,614 7,614     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   131 -405 -635 408 -759 -1,038 0.0 0.0   Gross profit growth   59.0% 0.0% -56.9% 0.0% 0.0% -36.7% 0.0% 0.0%   Employees   0 2 14 14 10 11 0 0   Employee growth %   0.0% 0.0% 600.0% 0.0% -28.6% 10.0% -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)   1,080 8,188 9,517 9,063 8,971 7,743 0 0   Balance sheet change%   -39.9% 658.2% 16.2% -4.8% -1.0% -13.7% -100.0% 0.0%   Added value   130.6 -640.6 -1,369.5 -288.9 -412.2 -1,545.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,497 6,298 799 -1,986 -448 -2,546 -4,950 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% 179.1% 250.2% -335.7% 196.4% 263.2% 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 %   9.2% -15.4% -16.9% -12.2% -11.8% -18.9% 0.0% 0.0%   ROI %   9.3% -15.7% -17.2% -12.5% -12.0% -19.1% 0.0% 0.0%   ROE %   11.7% -20.3% -19.7% -17.8% -20.0% -37.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   97.1% -1.3% -9.7% -22.7% -33.3% -49.6% -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, %   -784.1% -1,146.2% -711.4% -3,786.6% -1,059.4% -976.1% 0.0% 0.0%   Gearing %   2.6% -6,873.0% -979.5% -413.7% -290.8% -198.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 5.9% 2.9% 2.7% 3.1% 3.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   34.0 0.2 0.1 0.1 0.1 0.0 0.0 0.0   Current Ratio   34.0 0.3 0.2 0.2 0.2 0.2 0.0 0.0   Cash and cash equivalent   1,051.5 275.2 222.1 97.1 3.4 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,048.3 -4,918.0 -7,050.2 -7,903.9 -9,606.8 -11,636.7 -3,807.2 -3,807.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -320 -98 -21 -41 -141 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -320 -98 -21 -123 -141 0 0   EBIT / employee   0 -363 -114 -98 -149 -248 0 0   Net earnings / employee   0 -469 -125 -118 -181 -284 0 0