Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NNOOR 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  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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   15.9% 12.4% 6.5% 11.8% 31.2% 28.2% 16.1% 16.1%   Credit score (0-100)   13 19 35 19 0 2 12 12   Credit rating   BB BB BBB BB C B 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   782 898 1,295 1,430 -52.1 163 0.0 0.0   EBITDA   221 61.3 329 166 -1,018 -527 0.0 0.0   EBIT   221 61.3 329 166 -1,018 -527 0.0 0.0   Pre-tax profit (PTP)   179.5 286.2 663.5 127.7 -1,122.0 -832.5 0.0 0.0   Net earnings   230.0 220.0 470.7 96.0 -1,127.0 -832.8 0.0 0.0   Pre-tax profit without non-rec. items   180 286 663 128 -1,122 -832 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -710 -490 -19.6 76.4 -1,051 -1,883 -2,008 -2,008   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 166 2,008 2,008   Balance sheet total (assets)   4,103 6,264 7,274 4,896 2,462 1,941 0.0 0.0   Net Debt   -81.3 -1,878 -2,978 -1,316 -355 -260 2,008 2,008     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   782 898 1,295 1,430 -52.1 163 0.0 0.0   Gross profit growth   -16.2% 14.8% 44.2% 10.4% 0.0% 0.0% -100.0% 0.0%   Employees   2 3 3 3 2 2 0 0   Employee growth %   0.0% 50.0% 0.0% 0.0% -33.3% 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)   4,103 6,264 7,274 4,896 2,462 1,941 0 0   Balance sheet change%   20.2% 52.7% 16.1% -32.7% -49.7% -21.1% -100.0% 0.0%   Added value   220.7 61.3 329.4 165.7 -1,018.3 -526.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -1.0 -2.0 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 (%)   28.2% 6.8% 25.4% 11.6% 1,953.3% -323.4% 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 %   5.6% 6.4% 10.4% -1.7% -21.1% -14.7% 0.0% 0.0%   ROI %   410.7% 0.0% 0.0% 577.9% -2,282.6% -649.9% 0.0% 0.0%   ROE %   6.1% 4.2% 7.0% 2.6% -88.8% -37.8% 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 %   -14.8% -7.3% -0.3% 1.6% -29.9% -49.2% -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, %   -36.9% -3,062.2% -904.0% -794.2% 34.9% 49.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% -8.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   69.6% 0.0% 0.0% 0.0% 0.0% 353.3% 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   0.6 0.7 0.8 0.7 0.4 0.3 0.0 0.0   Current Ratio   0.8 0.9 1.0 1.0 0.7 0.5 0.0 0.0   Cash and cash equivalent   81.3 1,877.7 2,978.1 1,316.2 355.5 426.5 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   -827.9 -2,278.6 -2,208.3 -1,011.6 -1,473.7 -2,358.6 -1,004.2 -1,004.2   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   110 20 110 55 -509 -263 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   110 20 110 55 -509 -263 0 0   EBIT / employee   110 20 110 55 -509 -263 0 0   Net earnings / employee   115 73 157 32 -564 -416 0 0