Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NOWOCOAT INDUSTRIAL 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.9% 2.0% 2.1% 3.0% 0.6% 1.0% 7.8% 7.7%   Credit score (0-100)   91 70 68 55 97 85 31 32   Credit rating   A A A BBB AA A BB BB   Credit limit (kDKK)   1,803.4 3.0 4.2 0.0 5,383.5 2,758.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   20,806 26,362 40,725 26,512 26,710 24,316 0.0 0.0   EBITDA   5,033 7,539 20,022 3,944 7,462 372 0.0 0.0   EBIT   2,880 7,539 20,022 3,944 2,697 -4,956 0.0 0.0   Pre-tax profit (PTP)   1,621.4 4,156.0 14,216.0 -12.0 -1,082.0 -11,871.8 0.0 0.0   Net earnings   1,256.6 4,156.0 14,216.0 -12.0 -319.2 -9,639.0 0.0 0.0   Pre-tax profit without non-rec. items   1,621 7,539 20,022 3,944 -1,082 -11,872 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   27,507 0.0 0.0 0.0 38,223 39,042 0.0 0.0   Shareholders equity total   17,680 21,823 36,039 47,115 44,843 45,112 25,466 25,466   Interest-bearing liabilities   55,810 0.0 0.0 0.0 123,292 102,928 0.0 0.0   Balance sheet total (assets)   99,336 113,987 124,487 205,639 195,104 173,323 25,466 25,466   Net Debt   55,552 0.0 0.0 0.0 114,390 102,771 -25,466 -25,466     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   20,806 26,362 40,725 26,512 26,710 24,316 0.0 0.0   Gross profit growth   105.0% 26.7% 54.5% -34.9% 0.7% -9.0% -100.0% 0.0%   Employees   39 37 39 39 39 46 0 0   Employee growth %   -11.4% -5.1% 5.4% 0.0% 0.0% 17.9% -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)   99,336 113,987 124,487 205,639 195,104 173,323 25,466 25,466   Balance sheet change%   90.8% 14.7% 9.2% 65.2% -5.1% -11.2% -85.3% 0.0%   Added value   5,033.0 7,539.0 20,022.0 3,944.0 2,696.6 371.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   24,150 -41,206 0 0 55,160 -2,948 -62,306 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   13.8% 28.6% 49.2% 14.9% 10.1% -20.4% 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 %   4.0% 7.1% 16.8% 2.4% 2.3% -2.5% 0.0% 0.0%   ROI %   4.5% 7.4% 16.8% 2.4% 2.3% -2.6% 0.0% 0.0%   ROE %   7.4% 21.0% 49.1% -0.0% -0.7% -21.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   17.8% 100.0% 100.0% 100.0% 23.0% 26.0% 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, %   1,103.7% 0.0% 0.0% 0.0% 1,532.9% 27,650.6% 0.0% 0.0%   Gearing %   315.7% 0.0% 0.0% 0.0% 274.9% 228.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 0.0% 0.0% 0.0% 9.1% 6.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.0 0.0 0.0 0.3 0.3 0.0 0.0   Current Ratio   0.9 0.0 0.0 0.0 1.4 1.6 0.0 0.0   Cash and cash equivalent   257.9 0.0 0.0 0.0 8,901.9 156.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   -7,513.1 0.0 0.0 0.0 23,391.5 22,945.6 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   129 204 513 101 69 8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   129 204 513 101 191 8 0 0   EBIT / employee   74 204 513 101 69 -108 0 0   Net earnings / employee   32 112 365 -0 -8 -210 0 0