Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nectar Invest 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 N/A 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% 0.3% 0.3%   Bankruptcy risk   0.0% 3.8% 1.5% 1.3% 0.8% 0.7% 7.9% 7.8%   Credit score (0-100)   0 52 76 79 92 94 31 31   Credit rating   N/A BBB A A AA AA BB BB   Credit limit (kDKK)   0.0 0.0 37.8 705.5 4,810.3 5,645.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -285 2,766 2,487 4,109 2,621 0.0 0.0   EBITDA   0.0 -806 1,821 1,239 2,127 605 0.0 0.0   EBIT   0.0 -811 1,812 1,231 2,123 560 0.0 0.0   Pre-tax profit (PTP)   0.0 2,899.6 6,461.0 14,224.4 10,359.1 3,717.5 0.0 0.0   Net earnings   0.0 3,087.5 6,177.1 13,997.6 9,922.8 3,639.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 2,900 6,461 14,224 10,359 3,717 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 21.4 12.6 3.9 0.0 310 0.0 0.0   Shareholders equity total   0.0 3,488 9,665 41,747 51,670 55,309 44,729 44,729   Interest-bearing liabilities   0.0 2,081 2,351 953 0.0 1,465 0.0 0.0   Balance sheet total (assets)   0.0 4,706 13,128 43,616 53,378 58,319 44,729 44,729   Net Debt   0.0 1,712 1,183 -19,182 -4,794 -7,210 -44,729 -44,729     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   0.0 -285 2,766 2,487 4,109 2,621 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -10.1% 65.2% -36.2% -100.0% 0.0%   Employees   0 1 2 3 3 3 0 0   Employee growth %   0.0% 0.0% 100.0% 50.0% 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)   0 4,706 13,128 43,616 53,378 58,319 44,729 44,729   Balance sheet change%   0.0% 0.0% 178.9% 232.2% 22.4% 9.3% -23.3% 0.0%   Added value   0.0 -806.4 1,820.7 1,239.5 2,132.0 604.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 16 -17 -17 -8 266 -310 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   0.0% 284.4% 65.5% 49.5% 51.7% 21.4% 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% 62.6% 78.6% 51.4% 21.7% 7.2% 0.0% 0.0%   ROI %   0.0% 52.9% 79.8% 53.3% 22.3% 7.4% 0.0% 0.0%   ROE %   0.0% 88.5% 93.9% 54.5% 21.2% 6.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 74.1% 73.6% 95.7% 96.8% 94.8% 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% -212.3% 64.9% -1,547.6% -225.4% -1,192.5% 0.0% 0.0%   Gearing %   0.0% 59.7% 24.3% 2.3% 0.0% 2.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.5% 24.9% 20.9% 33.0% 41.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 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 3.0 2.4 18.5 17.0 8.4 0.0 0.0   Current Ratio   0.0 3.0 2.4 18.5 17.0 8.4 0.0 0.0   Cash and cash equivalent   0.0 368.5 1,168.4 20,135.5 4,794.2 8,675.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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 32.0 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 2,466.2 4,956.7 32,633.7 27,349.4 22,152.5 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 N/A 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 -806 910 413 711 202 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -806 910 413 709 202 0 0   EBIT / employee   0 -811 906 410 708 187 0 0   Net earnings / employee   0 3,088 3,089 4,666 3,308 1,213 0 0