Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordstrøm Invest 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   0.4% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 3.4% 2.4% 5.0% 4.4% 3.5% 7.7% 7.7%   Credit score (0-100)   0 57 65 45 48 53 30 31   Credit rating   N/A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.3 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)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 7,192 16,184 16,240 9,135 23,132 0.0 0.0   EBITDA   0.0 6,182 13,712 15,261 8,699 22,666 0.0 0.0   EBIT   0.0 6,174 13,700 15,249 8,695 22,666 0.0 0.0   Pre-tax profit (PTP)   0.0 6,139.6 13,637.1 15,150.0 8,440.0 22,258.0 0.0 0.0   Net earnings   0.0 4,786.8 10,637.0 11,816.2 6,581.0 17,360.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 6,140 13,637 15,150 8,440 22,258 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 27.8 16.0 4.2 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 17,372 24,511 29,002 31,824 45,893 31,741 31,741   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 19,397 26,890 30,116 31,858 50,157 31,741 31,741   Net Debt   0.0 -11,546 -13,354 -13,633 -10,915 -16,093 -31,741 -31,741     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 7,192 16,184 16,240 9,135 23,132 0.0 0.0   Gross profit growth   0.0% 0.0% 125.0% 0.3% -43.8% 153.2% -100.0% 0.0%   Employees   0 1 2 1 1 1 0 0   Employee growth %   0.0% 0.0% 100.0% -50.0% 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 19,397 26,890 30,116 31,858 50,157 31,741 31,741   Balance sheet change%   0.0% 0.0% 38.6% 12.0% 5.8% 57.4% -36.7% 0.0%   Added value   0.0 6,181.9 13,711.8 15,260.9 8,706.8 22,666.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 20 -24 -24 -8 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% 85.8% 84.6% 93.9% 95.2% 98.0% 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% 32.0% 59.4% 53.8% 28.3% 55.3% 0.0% 0.0%   ROI %   0.0% 35.8% 65.7% 57.3% 28.8% 58.4% 0.0% 0.0%   ROE %   0.0% 27.6% 50.8% 44.2% 21.6% 44.7% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 89.6% 91.2% 96.3% 99.9% 91.5% 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% -186.8% -97.4% -89.3% -125.5% -71.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 9.6 11.3 27.0 936.4 11.8 0.0 0.0   Current Ratio   0.0 9.6 11.3 27.0 936.4 11.8 0.0 0.0   Cash and cash equivalent   0.0 11,546.2 13,354.4 13,633.4 10,915.0 16,093.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 17,325.5 24,476.6 28,978.8 31,805.0 45,874.0 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 6,182 6,856 15,261 8,707 22,666 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 6,182 6,856 15,261 8,699 22,666 0 0   EBIT / employee   0 6,174 6,850 15,249 8,695 22,666 0 0   Net earnings / employee   0 4,787 5,318 11,816 6,581 17,360 0 0