Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NAVISION TRADING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   4.0% 3.5% 5.9% 5.2% 8.7% 6.4% 13.5% 13.5%   Credit score (0-100)   51 53 38 42 27 37 17 17   Credit rating   BBB BBB BBB BBB BB BBB BB BB   Credit limit (kUSD)   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 (kUSD)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,555 3,030 42,884 19,259 8.8 757 0.0 0.0   EBITDA   2,031 1,691 41,394 16,931 -1,684 609 0.0 0.0   EBIT   2,026 1,691 41,394 16,931 -1,690 590 0.0 0.0   Pre-tax profit (PTP)   2,117.7 1,352.0 41,070.0 16,664.0 -1,359.5 829.4 0.0 0.0   Net earnings   1,720.1 1,352.0 41,070.0 16,664.0 -1,583.2 721.8 0.0 0.0   Pre-tax profit without non-rec. items   2,118 1,691 41,394 16,931 -1,360 829 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kUSD)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   5.8 0.0 0.0 0.0 19.9 1.0 0.0 0.0   Shareholders equity total   8,063 6,929 35,384 6,695 3,909 4,111 801 801   Interest-bearing liabilities   0.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   16,257 15,896 63,310 18,555 22,334 5,166 801 801   Net Debt   -6,230 0.0 0.0 0.0 -8,347 -4,164 -801 -801     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,555 3,030 42,884 19,259 8.8 757 0.0 0.0   Gross profit growth   -33.0% -14.8% 1,315.3% -55.1% -100.0% 8,463.4% -100.0% 0.0%   Employees   11 7 11 12 10 0 0 0   Employee growth %   -8.3% -36.4% 57.1% 9.1% -16.7% -100.0% 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)   16,257 15,896 63,310 18,555 22,334 5,166 801 801   Balance sheet change%   -9.3% -2.2% 298.3% -70.7% 20.4% -76.9% -84.5% 0.0%   Added value   2,031.4 1,691.0 41,394.0 16,931.0 -1,690.1 608.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7 -6 0 0 14 -38 -1 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 4.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   57.0% 55.8% 96.5% 87.9% -19,129.2% 77.9% 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 %   12.5% 10.5% 104.5% 41.4% -5.4% 6.8% 0.0% 0.0%   ROI %   25.3% 14.1% 104.5% 41.4% -9.8% 23.4% 0.0% 0.0%   ROE %   20.5% 18.0% 194.1% 79.2% -31.3% 19.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   49.6% 100.0% 100.0% 100.0% 17.5% 79.6% 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, %   -306.7% 0.0% 0.0% 0.0% 495.5% -684.2% 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 %   37,278.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.7 0.0 0.0 0.0 1.1 4.9 0.0 0.0   Current Ratio   2.0 0.0 0.0 0.0 1.2 4.9 0.0 0.0   Cash and cash equivalent   6,230.1 0.0 0.0 0.0 8,347.4 4,164.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   8,107.2 0.0 0.0 0.0 3,849.7 4,110.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   185 242 3,763 1,411 -169 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   185 242 3,763 1,411 -168 0 0 0   EBIT / employee   184 242 3,763 1,411 -169 0 0 0   Net earnings / employee   156 193 3,734 1,389 -158 0 0 0