Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NIELSEN SEAFOOD 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 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% 3.7% 3.7%   Bankruptcy risk   2.7% 2.4% 5.6% 5.9% 6.4% 6.2% 18.1% 18.1%   Credit score (0-100)   62 65 41 38 36 37 8 8   Credit rating   BBB BBB BBB BBB 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   2,320 2,935 2,281 1,269 738 1,741 0.0 0.0   EBITDA   1,075 1,516 890 -192 -435 541 0.0 0.0   EBIT   1,035 1,464 814 -274 -566 347 0.0 0.0   Pre-tax profit (PTP)   789.6 1,226.6 679.8 -366.0 -751.5 44.6 0.0 0.0   Net earnings   596.8 933.1 495.2 -313.1 -605.4 9.8 0.0 0.0   Pre-tax profit without non-rec. items   790 1,227 680 -366 -752 44.6 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   159 173 1,319 166 861 913 0.0 0.0   Shareholders equity total   1,677 2,610 2,695 1,482 -23.1 -13.3 -63.3 -63.3   Interest-bearing liabilities   3,979 1,571 3,051 2,931 4,989 3,844 63.3 63.3   Balance sheet total (assets)   8,726 8,878 10,305 6,841 6,250 5,508 0.0 0.0   Net Debt   3,979 1,571 3,051 2,931 4,989 3,843 63.3 63.3     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   2,320 2,935 2,281 1,269 738 1,741 0.0 0.0   Gross profit growth   35.1% 26.5% -22.3% -44.3% -41.9% 136.0% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   8,726 8,878 10,305 6,841 6,250 5,508 0 0   Balance sheet change%   30.3% 1.7% 16.1% -33.6% -8.6% -11.9% -100.0% 0.0%   Added value   1,074.5 1,515.9 890.2 -191.6 -484.0 541.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -47 -38 1,070 -1,236 564 -142 -913 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 -1.0 -2.0 1.0 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 (%)   44.6% 49.9% 35.7% -21.6% -76.8% 19.9% 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 %   13.4% 16.7% 8.6% -3.0% -8.6% 5.9% 0.0% 0.0%   ROI %   21.2% 29.9% 16.6% -5.1% -12.0% 7.9% 0.0% 0.0%   ROE %   43.3% 43.5% 18.7% -15.0% -15.7% 0.2% 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 %   19.2% 29.4% 26.2% 21.7% -0.4% -0.2% -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, %   370.3% 103.6% 342.7% -1,529.5% -1,147.6% 710.1% 0.0% 0.0%   Gearing %   237.3% 60.2% 113.2% 197.7% -21,624.4% -28,880.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 8.8% 6.3% 3.6% 4.7% 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   1.2 1.2 1.1 1.1 0.8 0.7 0.0 0.0   Current Ratio   1.2 1.4 1.2 1.2 0.9 0.9 0.0 0.0   Cash and cash equivalent   0.8 0.0 0.0 0.0 0.0 1.0 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   1,475.3 2,360.4 1,328.5 1,286.5 -914.1 -524.8 -31.7 -31.7   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   537 758 445 -96 -242 271 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   537 758 445 -96 -217 271 0 0   EBIT / employee   517 732 407 -137 -283 174 0 0   Net earnings / employee   298 467 248 -157 -303 5 0 0