Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NN EJENDOMME NYBORG 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% 0.3% 0.3%   Bankruptcy risk   1.5% 1.1% 1.2% 0.9% 0.7% 1.5% 9.1% 9.1%   Credit score (0-100)   78 86 81 88 94 74 27 27   Credit rating   A A A A AA A BB BB   Credit limit (kDKK)   2.8 362.5 58.0 734.2 885.9 15.9 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   0 0 0 0 0 0 0 0   Gross profit   1,303 2,514 1,356 3,762 4,136 4,377 0.0 0.0   EBITDA   1,303 2,514 1,356 3,762 4,136 3,821 0.0 0.0   EBIT   1,243 7,764 1,139 8,312 2,895 -802 0.0 0.0   Pre-tax profit (PTP)   -541.5 6,587.9 303.4 4,902.3 2,056.7 -2,889.7 0.0 0.0   Net earnings   -415.1 5,138.9 236.7 3,244.2 1,603.0 -2,254.5 0.0 0.0   Pre-tax profit without non-rec. items   -541 6,588 303 4,902 2,057 -2,890 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   58,989 64,330 82,872 88,668 87,611 83,507 0.0 0.0   Shareholders equity total   -3,421 1,718 1,955 5,199 6,802 4,548 4,468 4,468   Interest-bearing liabilities   69,110 67,542 80,409 80,511 78,602 77,724 0.0 0.0   Balance sheet total (assets)   66,848 72,075 88,009 91,209 90,551 86,844 4,468 4,468   Net Debt   62,195 62,855 80,239 78,932 76,937 76,404 -4,468 -4,468     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   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   1,303 2,514 1,356 3,762 4,136 4,377 0.0 0.0   Gross profit growth   0.0% 93.0% -46.1% 177.4% 9.9% 5.8% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   66,848 72,075 88,009 91,209 90,551 86,844 4,468 4,468   Balance sheet change%   12.0% 7.8% 22.1% 3.6% -0.7% -4.1% -94.9% 0.0%   Added value   1,446.0 7,972.7 1,376.4 8,592.5 3,175.7 -698.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   258 5,133 18,304 5,516 -1,314 -4,209 -83,507 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 3.0 4.0 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 %   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 (%)   95.4% 308.8% 84.0% 220.9% 70.0% -18.3% 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 %   1.9% 11.0% 1.5% 9.3% 3.2% -0.8% 0.0% 0.0%   ROI %   1.9% 11.1% 1.5% 9.5% 3.3% -0.8% 0.0% 0.0%   ROE %   -0.7% 15.0% 12.9% 90.7% 26.7% -39.7% 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 %   -4.9% 2.4% 2.2% 5.7% 7.5% 5.2% 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, %   4,774.4% 2,500.0% 5,916.5% 2,097.9% 1,860.0% 1,999.5% 0.0% 0.0%   Gearing %   -2,020.4% 3,930.9% 4,113.1% 1,548.5% 1,155.6% 1,709.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 1.8% 1.2% 4.3% 1.1% 2.8% 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   0.3 0.3 0.2 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.3 0.3 0.2 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   6,915.4 4,687.1 169.7 1,578.4 1,665.5 1,319.4 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -17,831.9 -18,588.0 -28,362.6 -30,527.8 -30,053.3 -30,181.9 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 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   1,446 7,973 1,376 8,592 3,176 -698 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,303 2,514 1,356 3,762 4,136 3,821 0 0   EBIT / employee   1,243 7,764 1,139 8,312 2,895 -802 0 0   Net earnings / employee   -415 5,139 237 3,244 1,603 -2,254 0 0