Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordvej Vest P/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  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   1.4% 1.5% 1.3% 1.3% 1.3% 1.4% 7.8% 7.7%   Credit score (0-100)   80 77 78 80 78 78 31 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1,063.2 557.5 1,180.8 1,282.0 984.0 624.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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   8,725 13,348 13,086 13,269 13,434 13,376 0.0 0.0   EBITDA   8,725 13,348 13,086 13,269 13,434 13,376 0.0 0.0   EBIT   5,495 3,632 3,376 3,559 3,724 3,666 0.0 0.0   Pre-tax profit (PTP)   5,465.0 3,575.0 3,299.0 3,533.0 3,930.0 3,908.0 0.0 0.0   Net earnings   5,465.0 3,575.0 3,299.0 3,533.0 3,930.0 3,908.0 0.0 0.0   Pre-tax profit without non-rec. items   5,465 3,575 3,299 3,533 3,929 3,908 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  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   103,470 93,753 84,043 74,333 64,624 54,914 0.0 0.0   Shareholders equity total   108,756 100,331 91,630 82,163 73,092 64,000 49,490 49,490   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   115,384 105,789 96,272 87,277 77,769 68,663 49,490 49,490   Net Debt   -11,787 -11,411 -11,988 -12,744 -13,057 -13,723 -49,490 -49,490     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   8,725 13,348 13,086 13,269 13,434 13,376 0.0 0.0   Gross profit growth   0.0% 53.0% -2.0% 1.4% 1.2% -0.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   115,384 105,789 96,272 87,277 77,769 68,663 49,490 49,490   Balance sheet change%   34.1% -8.3% -9.0% -9.3% -10.9% -11.7% -27.9% 0.0%   Added value   8,725.0 13,348.0 13,086.0 13,269.0 13,434.0 13,376.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   15,030 -19,433 -19,420 -19,420 -19,419 -19,420 -54,914 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 5.0 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 (%)   63.0% 27.2% 25.8% 26.8% 27.7% 27.4% 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 %   5.5% 3.3% 3.3% 3.9% 4.8% 5.4% 0.0% 0.0%   ROI %   5.5% 3.3% 3.4% 3.9% 4.8% 5.4% 0.0% 0.0%   ROE %   5.6% 3.4% 3.4% 4.1% 5.1% 5.7% 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 %   94.3% 94.8% 95.2% 94.1% 94.0% 93.2% 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, %   -135.1% -85.5% -91.6% -96.0% -97.2% -102.6% 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 %   0.0% 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   4.5 8.0 17.8 11.2 18.2 19.4 0.0 0.0   Current Ratio   4.5 8.0 17.8 11.2 18.2 19.4 0.0 0.0   Cash and cash equivalent   11,787.0 11,411.0 11,988.0 12,744.0 13,057.0 13,723.0 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   9,281.0 10,533.0 11,542.0 11,784.0 12,423.0 13,041.0 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0