Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NYBOLIG KOLDING 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   4.1% 3.2% 3.1% 2.7% 3.0% 3.6% 11.2% 11.2%   Credit score (0-100)   50 55 55 60 57 53 22 22   Credit rating   BBB 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)  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   7,183 8,338 7,910 5,763 6,769 8,190 0.0 0.0   EBITDA   1,491 2,616 2,369 828 1,273 2,184 0.0 0.0   EBIT   1,363 2,528 2,202 817 1,272 2,184 0.0 0.0   Pre-tax profit (PTP)   1,348.8 2,634.7 2,278.3 895.5 1,339.2 2,276.7 0.0 0.0   Net earnings   1,037.3 2,046.5 1,756.5 689.2 1,036.1 1,760.8 0.0 0.0   Pre-tax profit without non-rec. items   1,349 2,635 2,278 896 1,339 2,277 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   135 676 12.4 1.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,780 2,789 2,546 1,435 2,071 2,632 432 432   Interest-bearing liabilities   0.0 0.0 0.0 1,623 60.4 0.0 0.0 0.0   Balance sheet total (assets)   3,118 6,915 5,222 4,647 4,572 5,234 432 432   Net Debt   -28.3 -955 -1,219 993 -885 -2,338 -432 -432     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   7,183 8,338 7,910 5,763 6,769 8,190 0.0 0.0   Gross profit growth   26.9% 16.1% -5.1% -27.1% 17.5% 21.0% -100.0% 0.0%   Employees   10 12 12 10 10 11 0 0   Employee growth %   0.0% 20.0% 0.0% -16.7% 0.0% 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)   3,118 6,915 5,222 4,647 4,572 5,234 432 432   Balance sheet change%   13.4% 121.8% -24.5% -11.0% -1.6% 14.5% -91.7% 0.0%   Added value   1,490.9 2,616.0 2,369.4 828.4 1,283.1 2,183.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -421 453 -831 -23 -2 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 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 %   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 (%)   19.0% 30.3% 27.8% 14.2% 18.8% 26.7% 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 %   46.5% 52.8% 38.1% 18.5% 30.4% 46.6% 0.0% 0.0%   ROI %   91.8% 113.6% 85.3% 32.4% 53.9% 96.0% 0.0% 0.0%   ROE %   72.1% 89.6% 65.8% 34.6% 59.1% 74.9% 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 %   61.1% 43.1% 50.3% 32.3% 49.7% 52.3% 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, %   -1.9% -36.5% -51.5% 119.8% -69.6% -107.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 113.1% 2.9% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2.0% 7.3% 32.7% 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   2.7 1.7 2.0 1.5 2.1 2.1 0.0 0.0   Current Ratio   2.2 1.5 1.9 1.4 1.7 1.9 0.0 0.0   Cash and cash equivalent   28.3 954.6 1,219.1 630.6 945.8 2,337.7 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   1,514.1 1,915.5 2,311.0 1,172.2 1,806.7 2,367.5 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   149 218 197 83 128 199 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   149 218 197 83 127 199 0 0   EBIT / employee   136 211 183 82 127 199 0 0   Net earnings / employee   104 171 146 69 104 160 0 0