Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDISK MICROFIBER DANMARK 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   1.6% 1.8% 1.3% 1.3% 1.2% 1.0% 6.9% 6.9%   Credit score (0-100)   76 72 78 80 81 87 35 35   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   8.6 7.3 123.7 171.4 310.9 1,024.0 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   3,801 6,979 5,152 5,731 6,747 7,922 0.0 0.0   EBITDA   1,824 4,763 2,736 2,887 3,102 4,004 0.0 0.0   EBIT   1,805 4,742 2,700 2,835 2,907 3,769 0.0 0.0   Pre-tax profit (PTP)   1,632.0 4,677.0 2,673.0 2,749.0 2,896.7 3,658.4 0.0 0.0   Net earnings   1,267.0 3,636.0 2,080.0 2,182.0 2,252.4 2,834.8 0.0 0.0   Pre-tax profit without non-rec. items   1,632 4,677 2,673 2,749 2,897 3,658 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   37.0 77.0 101 86.0 38.3 468 0.0 0.0   Shareholders equity total   3,580 7,216 7,796 8,478 9,730 11,065 9,488 9,488   Interest-bearing liabilities   2,115 596 1,741 2,315 65.1 194 0.0 0.0   Balance sheet total (assets)   7,228 12,338 11,690 13,146 14,889 17,669 9,488 9,488   Net Debt   2,115 596 1,741 2,315 -1,337 -4,440 -9,488 -9,488     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   3,801 6,979 5,152 5,731 6,747 7,922 0.0 0.0   Gross profit growth   66.1% 83.6% -26.2% 11.2% 17.7% 17.4% -100.0% 0.0%   Employees   4 4 5 6 7 7 0 0   Employee growth %   33.3% 0.0% 25.0% 20.0% 16.7% 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)   7,228 12,338 11,690 13,146 14,889 17,669 9,488 9,488   Balance sheet change%   7.9% 70.7% -5.3% 12.5% 13.3% 18.7% -46.3% 0.0%   Added value   1,824.0 4,763.0 2,736.0 2,887.0 2,959.3 4,003.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   10 19 -12 914 -390 -0 -1,106 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   47.5% 67.9% 52.4% 49.5% 43.1% 47.6% 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 %   26.5% 49.6% 23.5% 23.8% 21.5% 23.7% 0.0% 0.0%   ROI %   32.7% 71.9% 32.5% 28.8% 28.8% 36.1% 0.0% 0.0%   ROE %   42.3% 67.4% 27.7% 26.8% 24.7% 27.3% 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 %   49.5% 58.5% 66.7% 64.5% 75.2% 73.5% 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, %   116.0% 12.5% 63.6% 80.2% -43.1% -110.9% 0.0% 0.0%   Gearing %   59.1% 8.3% 22.3% 27.3% 0.7% 1.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 13.1% 12.4% 10.0% 10.3% 149.1% 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   0.4 0.9 0.7 0.7 1.4 1.9 0.0 0.0   Current Ratio   1.9 2.4 2.9 2.7 2.8 2.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 1,401.9 4,633.4 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   3,439.0 7,017.0 7,537.0 7,435.0 8,841.8 9,407.2 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   456 1,191 547 481 423 572 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   456 1,191 547 481 443 572 0 0   EBIT / employee   451 1,186 540 473 415 538 0 0   Net earnings / employee   317 909 416 364 322 405 0 0