Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nazar 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 8.3%   Bankruptcy risk   4.1% 4.7% 2.5% 18.6% 11.9% 10.6% 17.0% 15.0%   Credit score (0-100)   51 47 63 7 19 22 9 14   Credit rating   BBB BBB BBB B BB BB BB BB   Credit limit (kDKK)   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 (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   655 1,104 619 -1,417 584 -41.7 0.0 0.0   EBITDA   113 415 315 -1,873 176 -233 0.0 0.0   EBIT   113 310 198 -1,997 52.3 -368 0.0 0.0   Pre-tax profit (PTP)   -106.4 54.3 106.3 -1,997.8 49.3 -368.4 0.0 0.0   Net earnings   -106.4 96.2 91.7 -1,997.8 49.3 -368.4 0.0 0.0   Pre-tax profit without non-rec. items   -106 54.3 106 -1,998 49.3 -368 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   245 623 550 472 393 295 0.0 0.0   Shareholders equity total   -56.4 -109 -16.9 -2,015 -1,965 -2,234 -2,284 -2,284   Interest-bearing liabilities   1,532 2,479 1,996 2,230 1,746 1,747 2,471 2,471   Balance sheet total (assets)   1,492 2,520 2,194 3,018 5,294 1,427 188 188   Net Debt   757 2,435 1,916 2,152 1,439 1,746 2,471 2,471     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   655 1,104 619 -1,417 584 -41.7 0.0 0.0   Gross profit growth   0.0% 68.5% -43.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 0 5 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 -455.7 -408.2 -190.9 0.0 0.0   Balance sheet total (assets)   1,492 2,520 2,194 3,018 5,294 1,427 188 188   Balance sheet change%   0.0% 68.9% -12.9% 37.6% 75.4% -73.0% -86.9% 0.0%   Added value   112.8 415.5 314.9 -1,417.4 584.0 -41.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   695 183 -234 -247 -247 -272 -295 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   17.2% 28.1% 31.9% 140.9% 8.9% 883.9% 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 %   7.3% 14.9% 8.2% -55.1% 0.9% -6.7% 0.0% 0.0%   ROI %   7.4% 15.5% 8.8% -94.5% 2.6% -21.1% 0.0% 0.0%   ROE %   -7.1% 4.8% 3.9% -76.7% 1.2% -11.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -3.6% -4.1% -0.8% -40.0% -27.1% -61.0% -92.4% -92.4%   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, %   671.3% 586.2% 608.4% -114.9% 818.4% -750.7% 0.0% 0.0%   Gearing %   -2,718.1% -2,282.8% -11,837.7% -110.7% -88.8% -78.2% -108.2% -108.2%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   28.6% 12.8% 4.1% 0.1% 0.1% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   4.5 0.3 0.2 0.3 0.5 0.0 0.0 0.0   Current Ratio   4.5 0.3 0.2 0.3 0.5 0.0 0.0 0.0   Cash and cash equivalent   775.3 43.4 80.6 77.2 306.6 1.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   604.2 -1,799.4 -1,749.2 -3,646.0 -3,483.1 -3,615.6 -1,235.6 -1,235.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 -8 0 0   Employee expenses / employee   0 0 0 0 0 -38 0 0   EBITDA / employee   0 0 0 0 0 -47 0 0   EBIT / employee   0 0 0 0 0 -74 0 0   Net earnings / employee   0 0 0 0 0 -74 0 0