Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordmark Coating A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 3.1% 5.2% 3.1% 18.7% 18.7%   Credit score (0-100)   0 0 0 59 44 57 7 6   Credit rating   N/A N/A N/A BBB BBB BBB 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)  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 26,352 54,382 80,718 0.0 0.0   EBITDA   0.0 0.0 0.0 -1,783 13,107 34,014 0.0 0.0   EBIT   0.0 0.0 0.0 -7,986 -5,624 9,747 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -11,100.7 -11,468.9 4,008.9 0.0 0.0   Net earnings   0.0 0.0 0.0 -10,079.2 -12,289.2 5,355.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 -11,101 -11,469 4,009 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 143,522 161,603 140,323 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 -4,033 -16,333 -10,954 -11,954 -11,954   Interest-bearing liabilities   0.0 0.0 0.0 151,769 105,175 107,432 11,954 11,954   Balance sheet total (assets)   0.0 0.0 0.0 240,471 250,122 211,502 0.0 0.0   Net Debt   0.0 0.0 0.0 150,261 102,244 107,395 11,954 11,954     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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 0.0 0.0 26,352 54,382 80,718 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 106.4% 48.4% -100.0% 0.0%   Employees   0 0 0 33 44 62 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 33.3% 40.9% -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)   0 0 0 240,471 250,122 211,502 0 0   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 4.0% -15.4% -100.0% 0.0%   Added value   0.0 0.0 0.0 -1,783.4 578.5 34,013.8 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 0 137,410 -695 -45,591 -140,323 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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% 0.0% 0.0% -30.3% -10.3% 12.1% 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% 0.0% 0.0% -3.3% -2.1% 4.1% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% -5.0% -3.5% 6.8% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -4.2% -5.0% 2.3% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 0.0% -1.6% -6.7% -4.9% -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% 0.0% 0.0% -8,425.4% 780.0% 315.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% -3,763.0% -643.9% -980.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 4.1% 4.7% 5.6% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.0 0.3 0.3 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.7 0.5 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 1,508.6 2,931.1 36.8 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e 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 0.0 0.0 -38,244.5 -92,960.6 -53,117.3 -5,977.1 -5,977.1   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 N/A 2017 2018/6 2018 2019/6 2019 2020/6 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -54 13 549 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -54 298 549 0 0   EBIT / employee   0 0 0 -242 -128 157 0 0   Net earnings / employee   0 0 0 -305 -279 86 0 0