Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NODA Copenhagen 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   12.7% 9.3% 11.9% 10.8% 5.6% 2.7% 19.3% 19.3%   Credit score (0-100)   19 28 20 21 40 60 7 7   Credit rating   BB BB BB BB BBB BBB B B   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -3,495 -688 -376 -330 358 701 0.0 0.0   EBITDA   -4,771 -1,364 -502 -340 354 627 0.0 0.0   EBIT   -4,806 -1,411 -502 -340 354 627 0.0 0.0   Pre-tax profit (PTP)   -5,040.8 -1,422.1 -496.3 -396.3 305.6 574.0 0.0 0.0   Net earnings   -5,040.8 -1,422.1 -496.3 -396.3 305.6 2,907.5 0.0 0.0   Pre-tax profit without non-rec. items   -5,041 -1,422 -496 -396 306 574 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   91.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -8,879 -10,301 -10,798 -11,194 612 3,519 -8,481 -8,481   Interest-bearing liabilities   9,676 10,710 11,053 11,827 685 928 8,481 8,481   Balance sheet total (assets)   1,207 852 485 1,354 1,416 4,914 0.0 0.0   Net Debt   9,275 10,698 11,010 11,537 648 558 8,481 8,481     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -3,495 -688 -376 -330 358 701 0.0 0.0   Gross profit growth   -11.1% 80.3% 45.4% 12.2% 0.0% 95.9% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   1,207 852 485 1,354 1,416 4,914 0 0   Balance sheet change%   -37.5% -29.4% -43.1% 179.3% 4.6% 246.9% -100.0% 0.0%   Added value   -4,770.7 -1,364.1 -501.6 -340.2 354.2 626.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -56 -138 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   -2.0 -3.0 -4.0 -5.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   137.5% 205.0% 133.5% 103.1% 99.0% 89.4% 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 %   -60.6% -13.3% -4.4% -2.4% 5.1% 19.9% 0.0% 0.0%   ROI %   -63.6% -13.8% -4.5% -2.5% 5.4% 21.9% 0.0% 0.0%   ROE %   -321.2% -138.1% -74.2% -43.1% 31.1% 140.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -88.0% -92.4% -95.7% -89.2% 43.2% 71.6% -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, %   -194.4% -784.3% -2,195.0% -3,391.6% 183.0% 89.0% 0.0% 0.0%   Gearing %   -109.0% -104.0% -102.4% -105.7% 112.0% 26.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 0.1% 0.0% 1.0% 0.8% 6.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.1 0.0 0.0 0.0 0.4 2.6 0.0 0.0   Current Ratio   0.1 0.1 0.0 0.1 1.8 3.5 0.0 0.0   Cash and cash equivalent   400.9 11.3 42.6 289.7 37.0 369.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -9,026.9 -10,301.4 -10,797.7 -11,194.0 611.6 3,477.1 -4,240.5 -4,240.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 627 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 627 0 0   EBIT / employee   0 0 0 0 0 627 0 0   Net earnings / employee   0 0 0 0 0 2,907 0 0