Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NX HOLDING A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   1.4% 1.7% 1.3% 0.6% 0.6% 0.5% 7.6% 7.5%   Credit score (0-100)   81 75 80 97 97 98 32 33   Credit rating   A A A AA AA AA BB BB   Credit limit (kDKK)   873.0 107.4 1,884.0 12,010.4 9,879.2 10,110.1 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 43,551 2,605 12,309 3,704 3,704 3,704   Gross profit   -558 -513 43,086 2,063 11,929 3,355 0.0 0.0   EBITDA   -2,725 -2,677 40,923 72.4 9,633 1,053 0.0 0.0   EBIT   -2,745 -2,697 40,904 72.4 9,633 1,053 0.0 0.0   Pre-tax profit (PTP)   -1,851.0 -4,830.0 41,261.5 9,997.7 10,362.4 5,793.3 0.0 0.0   Net earnings   -1,468.0 -4,752.0 41,755.4 8,373.8 10,782.0 5,308.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,851 -4,830 41,262 9,998 10,362 5,793 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   39.0 19.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   90,297 81,544 119,299 123,673 96,455 101,763 30,737 30,737   Interest-bearing liabilities   0.0 92.0 0.0 4,790 55.4 104 0.0 0.0   Balance sheet total (assets)   92,280 83,743 121,621 131,606 99,294 102,785 30,737 30,737   Net Debt   -63,346 -51,419 -39,955 -42,808 -30,100 -34,373 -30,737 -30,737     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 43,551 2,605 12,309 3,704 3,704 3,704   Net sales growth   0.0% 0.0% 0.0% -94.0% 372.5% -69.9% 0.0% 0.0%   Gross profit   -558 -513 43,086 2,063 11,929 3,355 0.0 0.0   Gross profit growth   3.6% 8.1% 0.0% -95.2% 478.3% -71.9% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   92,280 83,743 121,621 131,606 99,294 102,785 30,737 30,737   Balance sheet change%   -5.6% -9.3% 45.2% 8.2% -24.6% 3.5% -70.1% 0.0%   Added value   -2,725.0 -2,677.0 40,923.0 72.4 9,632.6 1,052.6 0.0 0.0   Added value %   0.0% 0.0% 94.0% 2.8% 78.3% 28.4% 0.0% 0.0%   Investments   -39 -40 -39 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   -3.0 -4.0 1.0 2.0 3.0 4.0 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% 94.0% 2.8% 78.3% 28.4% 0.0% 0.0%   EBIT %   0.0% 0.0% 93.9% 2.8% 78.3% 28.4% 0.0% 0.0%   EBIT to gross profit (%)   491.9% 525.7% 94.9% 3.5% 80.8% 31.4% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 95.9% 321.5% 87.6% 143.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 95.9% 321.5% 87.6% 143.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 94.7% 383.8% 84.2% 156.4% 0.0% 0.0%   ROA %   0.0% -5.5% 41.4% 8.1% 13.2% 5.9% 0.0% 0.0%   ROI %   0.0% -5.5% 42.0% 8.3% 13.5% 6.0% 0.0% 0.0%   ROE %   -1.6% -5.5% 41.6% 6.9% 9.8% 5.4% 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 %   97.9% 97.4% 98.1% 94.0% 97.1% 99.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 5.3% 304.6% 23.1% 27.6% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -86.4% -1,522.8% -221.9% -903.2% -829.8% -829.8%   Net int. bear. debt to EBITDA, %   2,324.6% 1,920.8% -97.6% -59,147.5% -312.5% -3,265.4% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.0% 3.9% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9,984.2% 39.1% 2,632.0% 9.9% 201.1% 178.9% 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   199.7 126.3 35.6 11.4 23.8 65.8 0.0 0.0   Current Ratio   199.7 126.3 35.6 11.4 23.8 65.8 0.0 0.0   Cash and cash equivalent   63,346.0 51,511.0 39,955.4 47,598.4 30,155.2 34,477.3 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)   51.7 0.0 62.0 53.2 101.1 82.7 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 189.8% 3,456.9% 547.8% 1,814.4% 829.8% 829.8%   Net working capital   32,542.0 31,550.0 47,496.8 35,505.3 34,787.3 32,880.6 0.0 0.0   Net working capital %   0.0% 0.0% 109.1% 1,363.1% 282.6% 887.7% 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 21,775 1,302 6,154 1,852 0 0   Added value / employee   -1,363 -1,339 20,462 36 4,816 526 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,363 -1,339 20,462 36 4,816 526 0 0   EBIT / employee   -1,373 -1,349 20,452 36 4,816 526 0 0   Net earnings / employee   -734 -2,376 20,878 4,187 5,391 2,654 0 0