Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDENBROGAARD 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.8% 0.8% 1.0% 0.8% 0.6% 1.4% 8.5% 8.3%   Credit score (0-100)   74 93 87 90 96 76 29 29   Credit rating   A AA A AA AA A BB BB   Credit limit (kDKK)   7.0 990.4 730.1 973.7 1,277.0 60.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   442 2,173 1,993 2,120 2,636 821 0.0 0.0   EBITDA   236 1,563 1,430 1,538 2,068 237 0.0 0.0   EBIT   -145 1,174 1,037 1,134 1,562 -266 0.0 0.0   Pre-tax profit (PTP)   -782.4 527.8 451.4 401.4 1,647.2 -1,994.2 0.0 0.0   Net earnings   -582.9 264.8 352.1 311.8 1,285.1 -1,555.8 0.0 0.0   Pre-tax profit without non-rec. items   -782 528 451 401 1,647 -1,994 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   39,620 39,524 39,837 47,394 46,963 46,495 0.0 0.0   Shareholders equity total   10,392 10,552 10,799 11,003 12,179 10,511 10,267 10,267   Interest-bearing liabilities   30,395 2,011 1,429 5,627 3,091 4,991 0.0 0.0   Balance sheet total (assets)   41,444 41,410 41,543 52,115 50,795 48,984 10,267 10,267   Net Debt   30,337 1,996 1,429 5,613 3,080 4,990 -10,267 -10,267     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   442 2,173 1,993 2,120 2,636 821 0.0 0.0   Gross profit growth   -55.0% 392.2% -8.3% 6.3% 24.3% -68.8% -100.0% 0.0%   Employees   0 0 0 0 0 4 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)   41,444 41,410 41,543 52,115 50,795 48,984 10,267 10,267   Balance sheet change%   -0.6% -0.1% 0.3% 25.4% -2.5% -3.6% -79.0% 0.0%   Added value   236.5 1,562.6 1,429.8 1,538.1 1,965.5 236.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -673 -485 -79 7,153 -937 -971 -46,495 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   -32.9% 54.0% 52.0% 53.5% 59.3% -32.4% 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 %   -0.3% 2.8% 2.5% 2.4% 5.4% -0.5% 0.0% 0.0%   ROI %   -0.4% 2.9% 2.6% 2.5% 5.5% -0.5% 0.0% 0.0%   ROE %   -5.4% 2.5% 3.3% 2.9% 11.1% -13.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   14.9% 25.5% 26.0% 21.1% 24.0% 21.5% 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, %   12,829.9% 127.7% 100.0% 364.9% 149.0% 2,106.5% 0.0% 0.0%   Gearing %   292.5% 19.1% 13.2% 51.1% 25.4% 47.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 4.0% 34.2% 20.8% 25.6% 42.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.3 0.3 0.2 0.6 0.5 0.2 0.0 0.0   Current Ratio   0.7 0.7 0.6 0.8 0.8 0.4 0.0 0.0   Cash and cash equivalent   57.7 15.9 0.0 14.4 11.2 1.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -923.2 -810.8 -1,114.3 -1,394.6 -851.7 -3,087.4 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 59 0 0   EBIT / employee   0 0 0 0 0 -67 0 0   Net earnings / employee   0 0 0 0 0 -389 0 0