Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NOTLIM 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  2013 N/A 2014 N/A 2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019e N/A 2020e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.8% 8.6% 9.5% 18.9% 18.7%   Credit score (0-100)   0 0 0 92 31 27 8 7   Credit rating   N/A N/A N/A AA BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 750.1 -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)  2013 N/A 2014 N/A 2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019e N/A 2020e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 3,225 2,070 8.1 0.0 0.0   EBITDA   0.0 0.0 0.0 2,983 -7,413 -234 0.0 0.0   EBIT   0.0 0.0 0.0 2,148 -8,248 -328 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 1,261.0 -9,366.7 -1,634.8 0.0 0.0   Net earnings   0.0 0.0 0.0 1,261.0 -9,366.7 -2,507.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 1,261 -9,367 -1,635 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019e N/A 2020e N/A Tangible assets total   0.0 0.0 0.0 39,246 29,324 4,230 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 7,168 -2,248 -4,839 -17,626 -17,626   Interest-bearing liabilities   0.0 0.0 0.0 33,095 32,295 10,341 17,626 17,626   Balance sheet total (assets)   0.0 0.0 0.0 44,889 34,369 9,316 0.0 0.0   Net Debt   0.0 0.0 0.0 32,128 32,122 9,639 17,626 17,626     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019e N/A 2020e 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   0.0 0.0 0.0 3,225 2,070 8.1 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -35.8% -99.6% -100.0% 0.0%   Employees   0 0 0 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)   0 0 0 44,889 34,369 9,316 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -23.4% -72.9% -100.0% 0.0%   Added value   0.0 0.0 0.0 2,982.9 -7,413.4 -234.1 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 23,251 4,402 -12,816 -13,815 -2,788   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019e N/A 2020e 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 (%)   0.0% 0.0% 0.0% 66.6% -398.4% -4,069.2% 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 %   0.0% 0.0% 0.0% 6.1% -19.3% -1.9% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 6.2% -19.7% -2.0% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 17.6% -45.1% -11.5% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 16.0% -6.1% -34.2% -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, %   0.0% 0.0% 0.0% 1,077.1% -433.3% -4,116.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 461.7% -1,436.8% -213.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 9.0% 4.5% 5.4% 0.0% 0.0%   1000.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 1.4 1.4 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.4 1.4 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 967.8 173.1 701.6 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019e N/A 2020e 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   0.0 0.0 0.0 741.1 508.9 -626.3 -8,813.2 -8,813.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2016/8 2017 2017/8 2018 2018/8 2019e N/A 2020e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 2,983 -7,413 -234 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 2,983 -7,413 -234 0 0   EBIT / employee   0 0 0 2,148 -8,248 -328 0 0   Net earnings / employee   0 0 0 1,261 -9,367 -2,508 0 0