Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NØDKALD HJEMMESERVICE ApS 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   0.6% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 13.2% 13.9% 7.2% 5.6% 34.4% 20.6% 20.4%   Credit score (0-100)   0 20 18 35 42 1 4 5   Credit rating   N/A BB BB BBB BBB C B B   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)  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 4,759 4,810 4,969 5,205 4,843 0.0 0.0   EBITDA   0.0 109 348 509 241 -688 0.0 0.0   EBIT   0.0 109 348 509 241 -688 0.0 0.0   Pre-tax profit (PTP)   0.0 74.0 298.0 477.9 235.3 -698.0 0.0 0.0   Net earnings   0.0 74.0 298.0 791.1 181.0 -956.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 74.0 298 478 235 -698 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 -966 -667 124 305 -707 -787 -787   Interest-bearing liabilities   0.0 192 265 12.0 187 0.0 787 787   Balance sheet total (assets)   0.0 551 686 1,062 1,418 645 0.0 0.0   Net Debt   0.0 188 263 8.0 -469 -406 787 787     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 4,759 4,810 4,969 5,205 4,843 0.0 0.0   Gross profit growth   0.0% 0.0% 1.1% 3.3% 4.8% -7.0% -100.0% 0.0%   Employees   0 0 0 10 11 12 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 10.0% 9.1% -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)   0 551 686 1,062 1,418 645 0 0   Balance sheet change%   0.0% 0.0% 24.5% 54.8% 33.6% -54.5% -100.0% 0.0%   Added value   0.0 109.0 348.0 509.3 241.0 -688.5 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 0 0 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 -1.0 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% 2.3% 7.2% 10.2% 4.6% -14.2% 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% 7.2% 24.3% 42.2% 19.4% -49.7% 0.0% 0.0%   ROI %   0.0% 56.8% 152.3% 254.2% 76.8% -279.8% 0.0% 0.0%   ROE %   0.0% 13.4% 48.2% 195.4% 84.5% -201.5% 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% -72.3% -49.3% 11.6% 21.5% -52.3% -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% 172.5% 75.6% 1.6% -194.6% 59.0% 0.0% 0.0%   Gearing %   0.0% -19.9% -39.7% 9.7% 61.5% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 36.5% 21.9% 22.7% 5.7% 10.1% 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 0.4 0.5 1.1 1.3 0.5 0.0 0.0   Current Ratio   0.0 0.3 0.5 1.1 1.3 0.5 0.0 0.0   Cash and cash equivalent   0.0 4.0 2.0 4.0 656.6 406.3 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 -989.0 -691.0 110.2 290.5 -721.4 -393.6 -393.6   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 0 0 51 22 -57 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 51 22 -57 0 0   EBIT / employee   0 0 0 51 22 -57 0 0   Net earnings / employee   0 0 0 79 16 -80 0 0