Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Naturlig Kunst ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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% 3.8%   Bankruptcy risk   3.7% 7.0% 4.4% 6.2% 2.6% 20.2% 15.3% 14.4%   Credit score (0-100)   54 36 48 38 60 5 12 3   Credit rating   BB BB BB BB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   860 67.9 109 -132 311 -325 0.0 0.0   EBITDA   -51.3 -575 109 -132 311 -325 0.0 0.0   EBIT   -116 -575 109 -132 279 -334 0.0 0.0   Pre-tax profit (PTP)   -277.2 -438.5 -136.7 -234.1 274.8 -1,150.1 0.0 0.0   Net earnings   -215.4 -385.9 -159.9 -209.1 214.3 -1,005.8 0.0 0.0   Pre-tax profit without non-rec. items   -277 -438 -137 -234 275 -1,150 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   4,231 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,714 1,328 1,168 959 1,173 168 -145 -145   Interest-bearing liabilities   778 405 442 580 329 0.0 145 145   Balance sheet total (assets)   5,081 2,525 2,429 1,846 1,866 344 0.0 0.0   Net Debt   767 387 442 570 303 -10.1 145 145     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   860 67.9 109 -132 311 -325 0.0 0.0   Gross profit growth   597.4% -92.1% 61.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,081 2,525 2,429 1,846 1,866 344 0 0   Balance sheet change%   150.8% -50.3% -3.8% -24.0% 1.1% -81.5% -100.0% 0.0%   Added value   -51.3 -574.9 109.3 -132.3 278.8 -325.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   610 -816 -1,707 0 -32 -9 0 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 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   -13.5% -847.2% 100.0% 100.0% 89.7% 102.9% 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 %   -3.3% -10.3% -2.4% -7.8% 15.0% -30.3% 0.0% 0.0%   ROI %   -5.3% -16.9% -3.6% -10.5% 18.3% -40.1% 0.0% 0.0%   ROE %   -22.3% -25.4% -12.8% -19.7% 20.1% -150.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   33.7% 52.6% 48.1% 52.0% 62.9% 48.7% -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, %   -1,493.3% -67.3% 404.8% -431.0% 97.6% 3.1% 0.0% 0.0%   Gearing %   45.4% 30.5% 37.9% 60.5% 28.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   15.9% 7.6% 18.0% 13.4% 0.9% 496.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.4 0.1 0.1 0.4 1.0 0.0 0.0   Current Ratio   0.1 0.4 0.5 0.6 1.0 1.9 0.0 0.0   Cash and cash equivalent   11.8 18.6 0.0 10.1 25.5 10.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   -2,665.9 -713.6 -637.4 -389.8 5.2 167.6 -72.5 -72.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -51 -575 109 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -51 -575 109 0 0 0 0 0   EBIT / employee   -116 -575 109 0 0 0 0 0   Net earnings / employee   -215 -386 -160 0 0 0 0 0