Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDISK FINMEKANIK INDUSTRI 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.5% 1.8%   Bankruptcy risk   3.5% 3.7% 0.6% 0.6% 0.5% 0.7% 8.6% 6.6%   Credit score (0-100)   55 53 97 96 98 93 29 36   Credit rating   BBB BBB AA AA AA AA BB BBB   Credit limit (kDKK)   0.0 0.0 2,135.4 2,006.4 2,260.4 1,687.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,771 6,572 9,632 9,074 9,844 7,186 0.0 0.0   EBITDA   -13,298 -11,048 6,258 5,144 5,966 1,511 0.0 0.0   EBIT   -13,298 -11,048 6,258 5,144 5,966 1,511 0.0 0.0   Pre-tax profit (PTP)   3,304.1 3,097.6 6,056.0 5,005.7 5,828.7 1,267.8 0.0 0.0   Net earnings   2,572.4 2,411.1 4,788.7 3,902.5 4,563.6 983.9 0.0 0.0   Pre-tax profit without non-rec. items   -13,216 -11,021 6,056 5,006 5,829 1,268 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   9,297 6,361 6,213 6,187 8,893 9,372 0.0 0.0   Shareholders equity total   19,683 17,094 16,883 16,785 17,849 15,833 13,598 13,598   Interest-bearing liabilities   1,695 1,233 1,287 2,110 1,566 1,652 0.0 0.0   Balance sheet total (assets)   31,336 26,393 25,879 26,199 29,963 28,666 13,598 13,598   Net Debt   278 34.4 41.1 1,543 342 570 -13,598 -13,598     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   6,771 6,572 9,632 9,074 9,844 7,186 0.0 0.0   Gross profit growth   -10.5% -2.9% 46.6% -5.8% 8.5% -27.0% -100.0% 0.0%   Employees   42 36 35 36 34 35 0 0   Employee growth %   5.0% -14.3% -2.8% 2.9% -5.6% 2.9% -100.0% 0.0%   Employee expenses   -16,520.0 -14,118.3 -15,072.3 -15,381.4 -16,112.8 -17,022.9 0.0 0.0   Balance sheet total (assets)   31,336 26,393 25,879 26,199 29,963 28,666 13,598 13,598   Balance sheet change%   8.7% -15.8% -1.9% 1.2% 14.4% -4.3% -52.6% 0.0%   Added value   3,222.0 3,070.5 21,330.1 20,525.1 22,079.2 18,533.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,322 -2,936 -148 -26 2,705 480 -9,372 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   -196.4% -168.1% 65.0% 56.7% 60.6% 21.0% 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 %   -43.4% -37.7% 24.0% 19.8% 21.4% 5.3% 0.0% 0.0%   ROI %   -53.7% -46.2% 30.4% 25.4% 26.9% 6.6% 0.0% 0.0%   ROE %   13.6% 13.1% 28.2% 23.2% 26.4% 5.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   62.8% 64.8% 65.2% 64.1% 59.6% 55.2% 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, %   -2.1% -0.3% 0.7% 30.0% 5.7% 37.7% 0.0% 0.0%   Gearing %   8.6% 7.2% 7.6% 12.6% 8.8% 10.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.1% 8.6% 16.6% 8.1% 9.5% 17.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.7 1.7 1.5 1.2 1.3 1.2 0.0 0.0   Current Ratio   3.1 3.2 2.7 2.6 2.8 2.6 0.0 0.0   Cash and cash equivalent   1,416.1 1,198.2 1,245.6 567.0 1,224.9 1,082.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   14,815.1 13,758.0 12,341.3 12,438.4 13,458.0 11,774.7 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   77 85 609 570 649 530 0 0   Employee expenses / employee   -393 -392 -431 -427 -474 -486 0 0   EBITDA / employee   -317 -307 179 143 175 43 0 0   EBIT / employee   -317 -307 179 143 175 43 0 0   Net earnings / employee   61 67 137 108 134 28 0 0