Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NOVENCO FIRE FIGHTING 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% 1.6% 1.6%   Bankruptcy risk   0.9% 0.6% 1.9% 6.2% 23.2% 15.6% 16.4% 16.4%   Credit score (0-100)   91 98 70 36 3 11 11 11   Credit rating   A AA A BBB B BB BB BB   Credit limit (kDKK)   853.3 1,397.6 3.8 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   3,009 3,423 1,287 -4,275 -7,460 -28.6 0.0 0.0   EBITDA   1,914 2,168 -156 -5,261 -7,646 -284 0.0 0.0   EBIT   1,914 2,168 -156 -5,261 -7,646 -284 0.0 0.0   Pre-tax profit (PTP)   1,782.0 2,134.1 -191.5 -5,287.2 -7,692.4 -581.7 0.0 0.0   Net earnings   1,503.0 1,659.3 -163.1 -4,123.0 -7,089.1 -581.7 0.0 0.0   Pre-tax profit without non-rec. items   1,782 2,134 -192 -5,287 -7,692 -582 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   43.0 28.1 13.4 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   9,429 11,088 10,925 6,802 -287 -869 -3,869 -3,869   Interest-bearing liabilities   6,917 2,274 0.0 685 314 528 3,869 3,869   Balance sheet total (assets)   20,440 19,751 18,416 8,378 146 101 0.0 0.0   Net Debt   6,220 -1,390 -3,837 628 296 498 3,869 3,869     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   3,009 3,423 1,287 -4,275 -7,460 -28.6 0.0 0.0   Gross profit growth   -46.3% 13.7% -62.4% 0.0% -74.5% 99.6% 0.0% 0.0%   Employees   7 6 6 3 0 0 0 0   Employee growth %   16.7% -14.3% 0.0% -50.0% -100.0% 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)   20,440 19,751 18,416 8,378 146 101 0 0   Balance sheet change%   30.1% -3.4% -6.8% -54.5% -98.3% -31.2% -100.0% 0.0%   Added value   1,914.0 2,167.8 -156.3 -5,260.8 -7,646.4 -283.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,293 -778 -2,948 -2,946 -7,420 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 -1.0 -2.0 -3.0 -4.0 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 (%)   63.6% 63.3% -12.1% 123.1% 102.5% 990.2% 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 %   10.6% 10.8% -0.8% -39.3% -173.4% -40.4% 0.0% 0.0%   ROI %   12.9% 12.1% -1.0% -50.6% -181.8% -67.2% 0.0% 0.0%   ROE %   17.3% 16.2% -1.5% -46.5% -204.1% -470.7% 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 %   47.0% 56.3% 59.7% 75.7% -66.2% -89.6% -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, %   325.0% -64.1% 2,455.2% -11.9% -3.9% -175.5% 0.0% 0.0%   Gearing %   73.4% 20.5% 0.0% 10.1% -109.4% -60.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 0.7% 3.1% 7.7% 10.3% 70.9% 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   1.0 1.7 1.4 1.0 0.3 0.1 0.0 0.0   Current Ratio   0.9 1.7 1.4 1.0 0.3 0.1 0.0 0.0   Cash and cash equivalent   697.0 3,664.4 3,837.3 56.3 18.5 30.2 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   -523.0 2,640.0 2,245.7 -14.4 -287.1 -868.8 -1,934.4 -1,934.4   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   273 361 -26 -1,754 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   273 361 -26 -1,754 0 0 0 0   EBIT / employee   273 361 -26 -1,754 0 0 0 0   Net earnings / employee   215 277 -27 -1,374 0 0 0 0