Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NUSTAY A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   3.3% 3.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 8.2% 5.8% 7.2% 15.1% 3.6% 3.6%   Credit score (0-100)   0 0 32 42 35 14 52 51   Credit rating   N/A N/A BB BBB BBB BB BBB BBB   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)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 118 1,086 1,341 10,030 10,030 10,030   Gross profit   0.0 0.0 -2,546 -2,774 -10,786 -27,970 0.0 0.0   EBITDA   0.0 0.0 -4,337 -4,491 -16,560 -35,181 0.0 0.0   EBIT   0.0 0.0 -4,339 -4,776 -17,863 -37,188 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 -4,360.0 -4,728.0 -18,447.0 -38,396.0 0.0 0.0   Net earnings   0.0 0.0 -3,728.0 -4,187.0 -14,048.0 -31,535.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 -4,360 -4,728 -18,447 -38,396 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 12.0 272 799 2,174 0.0 0.0   Shareholders equity total   0.0 0.0 9,508 11,647 8,554 1,986 -12,749 -12,749   Interest-bearing liabilities   0.0 0.0 0.0 0.0 99.0 285 30,706 30,706   Balance sheet total (assets)   0.0 0.0 10,003 13,520 23,042 44,334 17,957 17,957   Net Debt   0.0 0.0 -3,113 -1,890 -1,506 -1,046 30,706 30,706     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 118 1,086 1,341 10,030 10,030 10,030   Net sales growth   0.0% 0.0% 0.0% 820.3% 23.5% 647.9% 0.0% 0.0%   Gross profit   0.0 0.0 -2,546 -2,774 -10,786 -27,970 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -9.0% -288.8% -159.3% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 10,003 13,520 23,042 44,334 17,957 17,957   Balance sheet change%   0.0% 0.0% 0.0% 35.2% 70.4% 92.4% -59.5% 0.0%   Added value   0.0 0.0 -4,337.0 -4,491.0 -17,578.0 -35,181.0 0.0 0.0   Added value %   0.0% 0.0% -3,675.4% -413.5% -1,310.8% -350.8% 0.0% 0.0%   Investments   0 0 3,727 3,441 3,080 6,286 -2,174 0   Net sales trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   0.0 0.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% -3,675.4% -413.5% -1,234.9% -350.8% 0.0% 0.0%   EBIT %   0.0% 0.0% -3,677.1% -439.8% -1,332.1% -370.8% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 170.4% 172.2% 165.6% 133.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -3,159.3% -385.5% -1,047.6% -314.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -3,157.6% -359.3% -950.4% -294.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -3,694.9% -435.4% -1,375.6% -382.8% 0.0% 0.0%   ROA %   0.0% 0.0% -43.3% -40.1% -97.7% -110.3% 0.0% 0.0%   ROI %   0.0% 0.0% -45.5% -44.6% -143.7% -479.8% 0.0% 0.0%   ROE %   0.0% 0.0% -39.2% -39.6% -139.1% -598.4% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 95.1% 86.1% 37.1% 4.5% -41.5% -41.5%   Relative indebtedness %   0.0% 0.0% 419.5% 172.5% 1,080.4% 422.2% 306.1% 306.1%   Relative net indebtedness %   0.0% 0.0% -2,218.6% -1.6% 960.7% 408.9% 306.1% 306.1%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 71.8% 42.1% 9.1% 3.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 1.2% 14.4% -240.9% -240.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 1,179.8% 646.9% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 11.4 2.7 0.6 0.3 0.0 0.0   Current Ratio   0.0 0.0 11.4 2.7 0.6 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 3,113.0 1,890.0 1,605.0 1,331.0 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Trade debtors turnover (days)   0.0 0.0 1,169.2 92.1 187.0 236.6 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 41.4 134.8 210.8 254.6 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 4,791.5% 462.7% 472.0% 127.7% 0.0% 0.0%   Net working capital   0.0 0.0 5,159.0 3,152.0 -3,596.0 -29,354.0 -15,353.0 -15,353.0   Net working capital %   0.0% 0.0% 4,372.0% 290.2% -268.2% -292.7% -153.1% -153.1%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0