Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NINA NIELSEN 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   3.1% 2.5% 1.8% 2.2% 1.8% 1.7% 9.9% 9.9%   Credit score (0-100)   58 64 71 64 70 72 25 25   Credit rating   BBB BBB A BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 1.4 0.1 1.3 4.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,542 2,627 2,873 2,566 3,059 3,189 0.0 0.0   EBITDA   727 754 1,051 686 1,062 1,108 0.0 0.0   EBIT   677 688 988 625 1,022 1,063 0.0 0.0   Pre-tax profit (PTP)   591.2 611.0 913.0 561.0 972.7 1,016.5 0.0 0.0   Net earnings   450.9 470.2 681.4 448.3 757.9 782.3 0.0 0.0   Pre-tax profit without non-rec. items   591 611 913 561 973 1,017 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   296 328 191 138 141 96.1 0.0 0.0   Shareholders equity total   1,186 1,356 1,738 1,686 2,044 2,246 1,146 1,146   Interest-bearing liabilities   2,192 201 207 268 274 299 0.0 0.0   Balance sheet total (assets)   4,885 4,911 5,124 4,759 4,730 5,116 1,146 1,146   Net Debt   1,707 -374 -484 -46.5 -138 -411 -1,146 -1,146     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,542 2,627 2,873 2,566 3,059 3,189 0.0 0.0   Gross profit growth   -1.4% 3.3% 9.4% -10.7% 19.2% 4.2% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   4,885 4,911 5,124 4,759 4,730 5,116 1,146 1,146   Balance sheet change%   2.1% 0.5% 4.3% -7.1% -0.6% 8.1% -77.6% 0.0%   Added value   727.3 753.8 1,051.3 685.7 1,081.8 1,108.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   155 -33 -201 -113 -37 -89 -96 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   26.6% 26.2% 34.4% 24.4% 33.4% 33.3% 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 %   14.2% 14.3% 19.8% 12.8% 21.8% 21.8% 0.0% 0.0%   ROI %   20.0% 20.0% 27.3% 17.7% 29.9% 30.7% 0.0% 0.0%   ROE %   42.5% 37.0% 44.0% 26.2% 40.6% 36.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   24.3% 27.6% 33.9% 35.4% 43.2% 43.9% 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, %   234.7% -49.6% -46.1% -6.8% -13.0% -37.1% 0.0% 0.0%   Gearing %   184.8% 14.8% 11.9% 15.9% 13.4% 13.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 7.4% 39.8% 30.8% 22.2% 19.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.1 1.1 1.4 1.1 1.2 1.2 0.0 0.0   Current Ratio   2.9 2.8 3.2 2.8 3.1 2.6 0.0 0.0   Cash and cash equivalent   485.1 574.7 691.0 314.5 411.9 709.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   3,020.2 2,960.0 3,383.2 2,960.9 3,117.1 3,073.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   242 251 350 229 361 369 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   242 251 350 229 354 369 0 0   EBIT / employee   226 229 329 208 341 354 0 0   Net earnings / employee   150 157 227 149 253 261 0 0