Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDSON DANMARK 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 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.8% 2.4% 3.0% 2.1% 1.7% 2.0% 7.5% 7.4%   Credit score (0-100)   73 63 55 67 71 68 32 33   Credit rating   A BBB BBB A A A BB BBB   Credit limit (kDKK)   26.9 0.3 0.0 3.6 50.7 5.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,137 6,801 7,162 8,893 10,939 6,047 0.0 0.0   EBITDA   3,067 3,607 3,815 5,350 7,452 2,649 0.0 0.0   EBIT   2,808 3,333 3,556 5,097 7,170 2,388 0.0 0.0   Pre-tax profit (PTP)   2,834.1 3,365.4 3,588.7 5,189.9 8,587.0 4,385.7 0.0 0.0   Net earnings   2,209.7 2,618.9 2,798.5 4,046.9 6,694.8 3,437.9 0.0 0.0   Pre-tax profit without non-rec. items   2,834 3,365 3,589 5,190 8,587 4,386 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Tangible assets total   581 294 41.6 449 662 325 0.0 0.0   Shareholders equity total   37,590 40,208 43,007 47,054 53,748 57,186 55,186 55,186   Interest-bearing liabilities   1,473 3,243 2,025 4,157 3,377 8,289 0.0 0.0   Balance sheet total (assets)   43,589 47,544 48,520 55,602 63,909 72,097 55,186 55,186   Net Debt   -376 1,508 647 3,336 533 6,559 -55,186 -55,186     See the entire balance sheet 1000.0 Volume  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 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   6,137 6,801 7,162 8,893 10,939 6,047 0.0 0.0   Gross profit growth   4.1% 10.8% 5.3% 24.2% 23.0% -44.7% -100.0% 0.0%   Employees   4 4 4 4 4 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)   43,589 47,544 48,520 55,602 63,909 72,097 55,186 55,186   Balance sheet change%   5.4% 9.1% 2.1% 14.6% 14.9% 12.8% -23.5% 0.0%   Added value   3,067.3 3,606.5 3,815.4 5,350.2 7,423.2 2,648.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   316 -561 -512 155 -70 -597 -325 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  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 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 (%)   45.8% 49.0% 49.7% 57.3% 65.5% 39.5% 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 %   6.7% 7.4% 7.5% 10.0% 14.4% 6.7% 0.0% 0.0%   ROI %   7.4% 8.1% 8.1% 10.8% 15.8% 7.4% 0.0% 0.0%   ROE %   6.1% 6.7% 6.7% 9.0% 13.3% 6.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Equity ratio %   86.2% 84.6% 88.9% 84.6% 84.1% 79.4% 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, %   -12.3% 41.8% 17.0% 62.4% 7.2% 247.6% 0.0% 0.0%   Gearing %   3.9% 8.1% 4.7% 8.8% 6.3% 14.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.3% 0.1% 0.0% 0.8% 3.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Quick Ratio   8.5 6.9 9.3 7.3 8.0 5.2 0.0 0.0   Current Ratio   8.5 6.9 9.1 7.3 8.0 5.2 0.0 0.0   Cash and cash equivalent   1,849.4 1,734.4 1,377.5 820.5 2,843.4 1,730.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 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   37,951.0 40,421.0 43,125.5 47,637.3 55,366.3 57,870.8 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 2019/10 2020 2020/10 2021 2021/10 2022 2022/10 2023 2023/10 2024 2024/10 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   767 902 954 1,338 1,856 662 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   767 902 954 1,338 1,863 662 0 0   EBIT / employee   702 833 889 1,274 1,792 597 0 0   Net earnings / employee   552 655 700 1,012 1,674 859 0 0