Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

nbondesen 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  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% 1.2% 1.2%   Bankruptcy risk   10.8% 9.9% 7.8% 7.8% 5.6% 11.6% 14.3% 14.3%   Credit score (0-100)   24 26 31 30 40 20 15 15   Credit rating   BB BB BB BB BBB BB BB BB   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)  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   193 64 122 291 0 82 82 82   Gross profit   86.9 66.9 88.2 44.0 0.0 -751 0.0 0.0   EBITDA   86.9 66.9 88.2 44.0 157 -707 0.0 0.0   EBIT   86.9 66.9 88.2 44.0 157 -729 0.0 0.0   Pre-tax profit (PTP)   86.9 66.9 88.2 44.0 157.1 -728.9 0.0 0.0   Net earnings   67.8 66.9 88.2 44.0 122.5 -728.9 0.0 0.0   Pre-tax profit without non-rec. items   86.9 66.9 88.2 44.0 157 -729 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   20.0 20.0 27.5 27.5 27.5 745 0.0 0.0   Shareholders equity total   167 228 304 341 463 1,437 0.0 0.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   167 228 304 341 463 1,437 0.0 0.0   Net Debt   -147 -208 -277 -313 -436 -692 0.0 0.0     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   193 64 122 291 0 82 82 82   Net sales growth   41.9% -66.9% 90.7% 139.6% -100.0% 0.0% 0.0% 0.0%   Gross profit   86.9 66.9 88.2 44.0 0.0 -751 0.0 0.0   Gross profit growth   2.9% -23.1% 31.9% -50.1% -100.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   167 228 304 341 463 1,437 0 0   Balance sheet change%   2.4% 36.2% 33.5% 12.0% 36.0% 210.0% -100.0% 0.0%   Added value   86.9 66.9 88.2 44.0 157.1 -706.6 0.0 0.0   Added value %   45.2% 105.0% 72.6% 15.1% 0.0% -857.4% 0.0% 0.0%   Investments   12 0 8 0 0 695 -745 0   Net sales trend   2.0 -1.0 1.0 2.0 -1.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 %   45.2% 105.0% 72.6% 15.1% 0.0% -857.4% 0.0% 0.0%   EBIT %   45.2% 105.0% 72.6% 15.1% 0.0% -884.5% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 0.0% 97.0% 0.0% 0.0%   Net Earnings %   35.2% 105.0% 72.6% 15.1% 0.0% -884.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   35.2% 105.0% 72.6% 15.1% 0.0% -857.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   45.2% 105.0% 72.6% 15.1% 0.0% -884.5% 0.0% 0.0%   ROA %   52.6% 33.8% 33.2% 13.7% 39.1% -76.7% 0.0% 0.0%   ROI %   52.6% 33.8% 33.2% 13.7% 39.1% -76.7% 0.0% 0.0%   ROE %   41.0% 33.8% 33.2% 13.7% 30.5% -76.7% 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 %   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -76.6% -326.3% -227.8% -107.6% 0.0% -839.1% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -169.5% -310.8% -313.6% -711.3% -277.5% 97.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   147.4 207.9 276.8 313.3 435.8 691.5 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 %   76.6% 326.3% 227.8% 107.6% 0.0% 839.1% 0.0% 0.0%   Net working capital   147.4 207.9 276.8 313.3 435.8 79.9 0.0 0.0   Net working capital %   76.6% 326.3% 227.8% 107.6% 0.0% 97.0% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0