Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordkystens Låse 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.2%   Bankruptcy risk   3.6% 1.8% 1.1% 1.2% 0.0% 1.1% 11.7% 9.5%   Credit score (0-100)   54 73 86 82 0 85 19 26   Credit rating   BBB A A A N/A A BB BB   Credit limit (kDKK)   0.0 0.8 127.5 76.0 157.7 202.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,986 3,813 3,932 4,186 0.0 6,172 0.0 0.0   EBITDA   398 491 895 758 0.0 1,732 0.0 0.0   EBIT   166 235 649 526 0.0 1,451 0.0 0.0   Pre-tax profit (PTP)   88.5 167.9 598.9 507.8 0.0 1,446.1 0.0 0.0   Net earnings   60.9 126.7 461.8 383.3 0.0 1,134.4 0.0 0.0   Pre-tax profit without non-rec. items   88.5 168 599 508 0.0 1,446 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   1,099 973 789 603 0.0 278 0.0 0.0   Shareholders equity total   1,013 1,140 1,476 1,559 1,559 2,393 1,993 1,993   Interest-bearing liabilities   1,681 1,533 911 834 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,995 3,913 3,953 3,852 0.0 3,982 1,993 1,993   Net Debt   1,622 1,155 135 61.2 0.0 -733 -1,993 -1,993     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023e N/A 2024e 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   3,986 3,813 3,932 4,186 0.0 6,172 0.0 0.0   Gross profit growth   10.0% -4.3% 3.1% 6.5% -100.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   3,995 3,913 3,953 3,852 0 3,982 1,993 1,993   Balance sheet change%   -14.3% -2.1% 1.0% -2.5% -100.0% 0.0% -49.9% 0.0%   Added value   398.2 490.7 894.5 757.8 231.5 1,732.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -177 -427 -475 -463 -625 -3 -278 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 0.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023e N/A 2024e 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 (%)   4.2% 6.2% 16.5% 12.6% 0.0% 23.5% 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 %   3.8% 6.0% 16.5% 13.7% 0.0% 36.9% 0.0% 0.0%   ROI %   5.6% 8.6% 25.0% 21.9% 0.0% 61.1% 0.0% 0.0%   ROE %   5.9% 11.8% 35.3% 25.3% 0.0% 28.7% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   25.4% 29.1% 37.3% 40.5% 100.0% 60.1% 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, %   407.3% 235.5% 15.1% 8.1% 0.0% -42.3% 0.0% 0.0%   Gearing %   166.0% 134.5% 61.7% 53.5% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 4.3% 4.1% 3.1% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.9 0.8 0.9 1.1 0.0 1.4 0.0 0.0   Current Ratio   2.0 2.2 2.1 2.4 0.0 2.3 0.0 0.0   Cash and cash equivalent   59.6 377.4 776.5 772.6 0.0 733.5 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023e N/A 2024e 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   1,349.4 1,540.8 1,620.9 1,877.3 0.0 2,089.9 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 N/A 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 247 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 247 0 0   EBIT / employee   0 0 0 0 0 207 0 0   Net earnings / employee   0 0 0 0 0 162 0 0