NICROLOD AF 1970 ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.4% 1.2% 1.3% 0.9% 2.2%  
Credit score (0-100)  80 84 82 88 65  
Credit rating  A A A A BBB  
Credit limit (kDKK)  90.0 297.0 203.9 1,306.1 0.6  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3

Net sales  0 0 0 0 0  
Gross profit  -32.6 -43.2 -30.8 -22.5 -44.0  
EBITDA  -33.6 -43.2 -30.8 -22.5 -44.0  
EBIT  -33.6 -43.2 -30.8 -22.5 -44.0  
Pre-tax profit (PTP)  -737.0 678.1 -911.4 9,022.7 -1,870.7  
Net earnings  -577.0 521.9 -712.0 7,038.0 -1,880.4  
Pre-tax profit without non-rec. items  -737 678 -911 9,023 -1,871  

 
See the entire income statement

Balance sheet (kDKK) 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  11,805 12,274 11,562 18,600 16,720  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  11,990 12,486 11,834 20,583 17,027  

Net Debt  -636 -1,163 -1,454 -1,633 -843  
 
See the entire balance sheet

Volume 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  -32.6 -43.2 -30.8 -22.5 -44.0  
Gross profit growth  -3.2% -32.6% 28.5% 26.9% -95.2%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  11,990 12,486 11,834 20,583 17,027  
Balance sheet change%  -5.5% 4.1% -5.2% 73.9% -17.3%  
Added value  -33.6 -43.2 -30.8 -22.5 -44.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  -2.0 -3.0 -4.0 -5.0 -5.0  

Profitability 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  103.1% 100.0% 100.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  1.2% 5.6% 1.5% 55.8% 1.7%  
ROI %  1.2% 5.7% 1.5% 59.9% 1.8%  
ROE %  -4.8% 4.3% -6.0% 46.7% -10.6%  

Solidity 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3
Equity ratio %  98.5% 98.3% 97.7% 90.4% 98.2%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  1,896.5% 2,693.0% 4,715.2% 7,245.2% 1,917.5%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3
Quick Ratio  5.2 6.4 6.5 0.8 3.0  
Current Ratio  5.2 6.4 6.5 0.8 3.0  
Cash and cash equivalent  636.3 1,162.6 1,454.4 1,632.8 843.5  

Capital use efficiency 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  773.1 1,135.1 1,507.0 -350.2 624.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2017
2018/3
2018
2019/3
2019
2020/3
2020
2021/3
2021
2022/3
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0