Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NØRGAARD INTER BYG 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% 1.8% 1.8%   Bankruptcy risk   2.2% 3.5% 1.0% 1.0% 1.5% 21.9% 15.9% 15.6%   Credit score (0-100)   67 54 86 84 76 3 12 12   Credit rating   BBB BBB A A A B BB BB   Credit limit (kDKK)   0.1 0.0 180.4 210.1 14.5 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   1,764 1,382 2,961 3,836 3,511 1,179 0.0 0.0   EBITDA   697 375 996 1,378 792 54.3 0.0 0.0   EBIT   505 204 885 1,327 730 54.3 0.0 0.0   Pre-tax profit (PTP)   497.8 188.6 867.8 1,267.5 732.1 46.4 0.0 0.0   Net earnings   366.5 168.1 675.4 988.9 570.8 85.4 0.0 0.0   Pre-tax profit without non-rec. items   498 189 868 1,267 732 46.4 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   387 328 216 165 510 0.0 0.0 0.0   Shareholders equity total   2,131 1,900 2,175 2,564 2,535 220 70.0 70.0   Interest-bearing liabilities   49.9 352 700 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,997 3,778 4,736 3,850 3,172 225 70.0 70.0   Net Debt   -99.7 91.9 123 -906 -422 -225 -70.0 -70.0     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   1,764 1,382 2,961 3,836 3,511 1,179 0.0 0.0   Gross profit growth   21.3% -21.7% 114.3% 29.6% -8.5% -66.4% -100.0% 0.0%   Employees   0 0 0 0 0 5 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)   2,997 3,778 4,736 3,850 3,172 225 70 70   Balance sheet change%   5.7% 26.0% 25.4% -18.7% -17.6% -92.9% -68.8% 0.0%   Added value   696.8 374.9 996.1 1,377.5 781.1 54.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -357 -231 -223 -102 283 -510 0 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 5.0 5.0 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 (%)   28.6% 14.8% 29.9% 34.6% 20.8% 4.6% 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 %   17.3% 6.0% 20.8% 30.9% 21.1% 3.2% 0.0% 0.0%   ROI %   25.5% 9.2% 34.5% 48.8% 28.8% 3.9% 0.0% 0.0%   ROE %   18.8% 8.3% 33.2% 41.7% 22.4% 6.2% 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 %   71.1% 50.3% 45.9% 66.6% 79.9% 98.0% 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, %   -14.3% 24.5% 12.4% -65.8% -53.3% -413.7% 0.0% 0.0%   Gearing %   2.3% 18.5% 32.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   27.1% 7.6% 3.2% 16.9% 0.0% 0.0% 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   3.1 1.8 1.8 2.9 4.4 49.9 0.0 0.0   Current Ratio   3.1 1.8 1.8 2.9 4.4 49.9 0.0 0.0   Cash and cash equivalent   149.7 259.8 576.7 906.0 422.0 224.5 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   1,754.8 1,571.7 1,958.7 2,398.6 2,063.5 220.0 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 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   0 0 0 0 0 11 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 11 0 0   EBIT / employee   0 0 0 0 0 11 0 0   Net earnings / employee   0 0 0 0 0 17 0 0