Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordic Brand Hub 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.0% 5.0% 2.1% 1.5% 1.7% 1.1% 4.9% 4.8%   Credit score (0-100)   69 43 66 75 72 84 44 45   Credit rating   A BBB A A A A BBB BBB   Credit limit (kDKK)   3.6 0.0 2.4 138.0 69.4 2,765.9 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   -3.0 -3.0 -64.0 -125 237 461 0.0 0.0   EBITDA   -3.0 -3.0 -903 -5,473 -41.0 461 0.0 0.0   EBIT   -3.0 -3.0 -903 -5,570 -621 -119 0.0 0.0   Pre-tax profit (PTP)   22,041.0 27,894.0 26,432.0 10,837.0 4,477.0 21,474.8 0.0 0.0   Net earnings   22,030.0 27,899.0 26,631.0 11,678.0 4,948.0 21,494.6 0.0 0.0   Pre-tax profit without non-rec. items   22,041 27,894 26,432 10,837 4,477 21,475 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   34,701 38,548 40,180 51,248 56,094 69,935 13,952 13,952   Interest-bearing liabilities   0.0 0.0 440 0.0 0.0 2,220 0.0 0.0   Balance sheet total (assets)   34,715 38,551 40,696 53,337 56,104 72,269 13,952 13,952   Net Debt   -8,526 -1,000 361 -1,326 -457 828 -9,410 -9,410     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   -3.0 -3.0 -64.0 -125 237 461 0.0 0.0   Gross profit growth   0.0% 0.0% -2,033.3% -95.3% 0.0% 94.6% -100.0% 0.0%   Employees   0 0 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)   34,715 38,551 40,696 53,337 56,104 72,269 13,952 13,952   Balance sheet change%   -1.7% 11.0% 5.6% 31.1% 5.2% 28.8% -80.7% 0.0%   Added value   -3.0 -3.0 -903.0 -5,473.0 -524.0 461.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 5,605 -1,160 -1,160 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 -5.0 -5.0 -5.0 -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 (%)   100.0% 100.0% 1,410.9% 4,456.0% -262.0% -25.8% 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 %   62.9% 76.2% 66.7% 23.2% 8.2% 33.6% 0.0% 0.0%   ROI %   63.0% 76.2% 66.8% 23.2% 8.2% 33.6% 0.0% 0.0%   ROE %   63.0% 76.2% 67.7% 25.5% 9.2% 34.1% 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 %   100.0% 100.0% 98.7% 96.1% 100.0% 96.8% 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, %   284,200.0% 33,333.3% -40.0% 24.2% 1,114.6% 179.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.1% 0.0% 0.0% 3.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.4% 24.1% 0.0% 10.7% 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   766.3 12,202.3 19.9 18.2 1,246.8 3.9 0.0 0.0   Current Ratio   766.3 12,202.3 19.9 18.2 1,246.8 3.9 0.0 0.0   Cash and cash equivalent   8,526.0 1,000.0 79.0 1,326.0 457.0 1,392.2 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)   365.0 365.0 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   10,714.0 36,604.0 9,777.0 2,200.0 12,458.0 6,519.8 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   0 0 -903 -5,473 -524 461 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -903 -5,473 -41 461 0 0   EBIT / employee   0 0 -903 -5,570 -621 -119 0 0   Net earnings / employee   0 0 26,631 11,678 4,948 21,495 0 0