Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NF HOLDING, HJØRRING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   13.4% 21.4% 7.0% 5.4% 7.3% 6.5% 14.3% 14.3%   Credit score (0-100)   18 5 34 40 32 35 15 15   Credit rating   BB B BBB BBB BBB BBB BB BB   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   -8,146 -2,684 69 112 28 99 99 99   Gross profit   -8,158 -2,696 53.3 96.7 13.3 76.7 0.0 0.0   EBITDA   -8,158 -2,696 53.3 96.7 13.3 76.7 0.0 0.0   EBIT   -8,158 -2,696 53.3 96.7 13.3 76.7 0.0 0.0   Pre-tax profit (PTP)   -8,202.6 -8,248.3 2,314.7 -1,115.4 -2,847.3 -2,947.0 0.0 0.0   Net earnings   -8,202.6 -8,248.3 2,314.7 -1,115.4 -2,847.3 -2,947.0 0.0 0.0   Pre-tax profit without non-rec. items   -8,203 -8,248 2,315 -1,115 -2,847 -2,947 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,209 -5,040 -2,725 -3,840 -6,688 -9,635 -9,760 -9,760   Interest-bearing liabilities   508 577 680 732 774 827 9,760 9,760   Balance sheet total (assets)   4,157 1,439 1,226 1,308 1,348 1,462 0.0 0.0   Net Debt   506 575 677 707 705 741 9,760 9,760     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   -8,146 -2,684 69 112 28 99 99 99   Net sales growth   29.8% -67.1% -102.6% 62.6% -75.3% 259.9% 0.0% 0.0%   Gross profit   -8,158 -2,696 53.3 96.7 13.3 76.7 0.0 0.0   Gross profit growth   -29.7% 67.0% 0.0% 81.4% -86.2% 475.3% -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)   4,157 1,439 1,226 1,308 1,348 1,462 0 0   Balance sheet change%   -21.7% -65.4% -14.8% 6.6% 3.1% 8.4% -100.0% 0.0%   Added value   -8,157.8 -2,695.6 53.3 96.7 13.3 76.7 0.0 0.0   Added value %   100.1% 100.4% 77.6% 86.6% 48.4% 77.3% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 -1.0 -2.0 1.0 -1.0 1.0 0.0 0.0   EBIT trend   -3.0 -4.0 1.0 2.0 3.0 4.0 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 %   100.1% 100.4% 77.6% 86.6% 48.4% 77.3% 0.0% 0.0%   EBIT %   0.0% 0.0% 77.6% 86.6% 48.4% 77.3% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   100.7% 307.3% 3,369.7% -998.9% -10,331.1% -2,971.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   100.7% 307.3% 3,369.7% -998.9% -10,331.1% -2,971.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   100.7% 307.3% 3,369.7% -998.9% -10,331.1% -2,971.0% 0.0% 0.0%   ROA %   -171.7% -50.5% 45.0% 1.6% 0.4% 1.0% 0.0% 0.0%   ROI %   -189.5% -54.6% 46.7% 1.6% 0.4% 1.0% 0.0% 0.0%   ROE %   -216.8% -355.0% 173.7% -88.0% -214.4% -209.7% 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 %   77.2% -77.8% -69.0% -74.6% -83.2% -86.8% -100.0% -100.0%   Relative indebtedness %   -11.6% -35.4% 1,020.6% 661.2% 2,832.7% 862.7% 9,839.2% 9,839.2%   Relative net indebtedness %   -11.6% -35.3% 1,017.1% 638.6% 2,582.9% 775.7% 9,839.2% 9,839.2%   Net int. bear. debt to EBITDA, %   -6.2% -21.3% 1,270.4% 730.7% 5,289.5% 966.0% 0.0% 0.0%   Gearing %   15.8% -11.4% -24.9% -19.1% -11.6% -8.6% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.4% 1,025.6% 4.7% 168.2% 381.8% 379.5% 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   0.0 0.0 0.0 0.0 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.1 0.1 0.0 0.0   Cash and cash equivalent   2.4 2.4 2.4 25.2 68.8 86.4 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)   208.6 201.9 507.4 158.4 166.8 459.5 0.0 0.0   Current assets / Net sales %   -0.0% -0.1% 3.4% 22.6% 249.7% 87.1% 0.0% 0.0%   Net working capital   -946.4 -947.7 -698.7 -713.1 -711.9 -769.4 -4,879.9 -4,879.9   Net working capital %   11.6% 35.3% -1,017.1% -638.6% -2,582.9% -775.7% -4,919.6% -4,919.6%   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   -8,146 -2,684 69 112 28 99 0 0   Added value / employee   -8,158 -2,696 53 97 13 77 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -8,158 -2,696 53 97 13 77 0 0   EBIT / employee   -8,158 -2,696 53 97 13 77 0 0   Net earnings / employee   -8,203 -8,248 2,315 -1,115 -2,847 -2,947 0 0