Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NOBELPARKEN 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.0% 1.2% 1.1% 1.1% 2.6% 1.5% 7.6% 7.5%   Credit score (0-100)   89 83 83 84 60 76 32 32   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   7,023.2 3,396.5 7,242.1 7,801.0 0.3 690.8 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   11,796 11,902 14,187 13,078 14,662 13,708 0.0 0.0   EBITDA   11,796 11,902 14,187 13,078 14,662 13,708 0.0 0.0   EBIT   11,775 12,039 77,885 13,988 -17,132 16,642 0.0 0.0   Pre-tax profit (PTP)   8,654.9 8,986.1 76,083.6 12,385.0 -19,235.1 14,321.8 0.0 0.0   Net earnings   6,748.0 7,007.0 59,329.3 9,658.5 -15,004.9 11,165.7 0.0 0.0   Pre-tax profit without non-rec. items   8,655 8,986 76,084 12,385 -19,235 14,322 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   251,389 253,119 312,778 315,258 286,465 363,470 0.0 0.0   Shareholders equity total   102,634 109,641 168,970 178,629 163,624 174,790 162,790 162,790   Interest-bearing liabilities   107,464 103,116 95,897 90,326 84,732 79,421 0.0 0.0   Balance sheet total (assets)   255,642 253,640 321,110 316,858 289,522 371,523 162,790 162,790   Net Debt   107,464 103,116 93,328 89,913 82,574 79,421 -162,790 -162,790     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   11,796 11,902 14,187 13,078 14,662 13,708 0.0 0.0   Gross profit growth   -8.5% 0.9% 19.2% -7.8% 12.1% -6.5% -100.0% 0.0%   Employees   1 1 1 1 1 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)   255,642 253,640 321,110 316,858 289,522 371,523 162,790 162,790   Balance sheet change%   2.4% -0.8% 26.6% -1.3% -8.6% 28.3% -56.2% 0.0%   Added value   11,846.4 12,135.2 77,970.1 14,028.3 -17,091.9 16,674.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,703 1,634 59,574 2,440 -28,802 76,973 -363,470 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 5.0 -1.0 1.0 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 (%)   99.8% 101.2% 549.0% 107.0% -116.8% 121.4% 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 %   4.7% 4.8% 27.1% 4.4% -5.6% 5.0% 0.0% 0.0%   ROI %   5.7% 5.7% 31.3% 4.9% -6.3% 6.3% 0.0% 0.0%   ROE %   6.8% 6.6% 42.6% 5.6% -8.8% 6.6% 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 %   40.1% 43.2% 52.6% 56.4% 56.5% 47.0% 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, %   911.0% 866.4% 657.9% 687.5% 563.2% 579.4% 0.0% 0.0%   Gearing %   104.7% 94.0% 56.8% 50.6% 51.8% 45.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 3.1% 1.8% 1.7% 2.5% 2.9% 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   0.1 0.0 0.2 0.0 0.1 0.1 0.0 0.0   Current Ratio   0.1 0.0 0.2 0.0 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 2,568.8 413.3 2,158.0 0.0 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   -45,427.6 -44,447.8 -36,168.1 -34,175.9 -32,799.3 -103,437.3 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   11,846 12,135 77,970 14,028 -17,092 16,674 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   11,796 11,902 14,187 13,078 14,662 13,708 0 0   EBIT / employee   11,775 12,039 77,885 13,988 -17,132 16,642 0 0   Net earnings / employee   6,748 7,007 59,329 9,659 -15,005 11,166 0 0