Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NOA IGNITE DENMARK A/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  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% 2.5% 2.5%   Bankruptcy risk   13.0% 5.9% 2.0% 1.2% 0.9% 0.8% 7.0% 7.0%   Credit score (0-100)   19 41 69 80 88 89 34 34   Credit rating   BB BBB A A A AA BBB BBB   Credit limit (kDKK)   0.0 0.0 2.1 394.8 2,103.1 2,666.1 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 0 0 0 0 0 0   Gross profit   40,797 36,298 35,326 45,157 47,572 48,023 0.0 0.0   EBITDA   -5,621 4,111 3,625 7,232 7,869 4,307 0.0 0.0   EBIT   -6,922 3,563 3,244 6,830 7,522 3,967 0.0 0.0   Pre-tax profit (PTP)   -7,127.2 3,467.0 3,227.5 6,731.1 7,286.1 3,704.7 0.0 0.0   Net earnings   -5,602.2 2,687.4 2,508.7 5,234.6 5,670.5 2,868.7 0.0 0.0   Pre-tax profit without non-rec. items   -7,127 3,467 3,228 6,731 7,286 3,705 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   1,072 1,020 927 845 1,028 1,027 0.0 0.0   Shareholders equity total   -3,032 -345 2,164 7,399 13,069 15,938 15,198 15,198   Interest-bearing liabilities   10,750 3,723 59.9 1,944 196 931 0.0 0.0   Balance sheet total (assets)   20,423 18,815 17,714 29,224 31,575 37,179 15,198 15,198   Net Debt   10,667 3,575 -4,669 623 -10,816 -10,134 -15,198 -15,198     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   40,797 36,298 35,326 45,157 47,572 48,023 0.0 0.0   Gross profit growth   0.0% -11.0% -2.7% 27.8% 5.3% 0.9% -100.0% 0.0%   Employees   53 49 48 53 56 56 0 0   Employee growth %   0.0% -7.5% -2.0% 10.4% 5.7% 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)   20,423 18,815 17,714 29,224 31,575 37,179 15,198 15,198   Balance sheet change%   0.0% -7.9% -5.8% 65.0% 8.0% 17.7% -59.1% 0.0%   Added value   -5,620.6 4,110.5 3,624.5 7,231.9 7,924.1 4,306.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -180 -649 -473 -484 -163 -340 -1,027 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 5.0 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 (%)   -17.0% 9.8% 9.2% 15.1% 15.8% 8.3% 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 %   -29.5% 16.8% 17.7% 29.1% 24.7% 11.5% 0.0% 0.0%   ROI %   -62.1% 38.4% 62.2% 74.1% 35.5% 13.5% 0.0% 0.0%   ROE %   -27.4% 13.7% 23.9% 109.5% 55.4% 19.8% 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 %   -12.9% -1.8% 12.2% 25.3% 56.7% 57.5% 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, %   -189.8% 87.0% -128.8% 8.6% -137.5% -235.3% 0.0% 0.0%   Gearing %   -354.5% -1,079.7% 2.8% 26.3% 1.5% 5.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 1.5% 1.6% 9.9% 22.1% 46.6% 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   0.8 1.1 1.1 1.7 6.1 5.8 0.0 0.0   Current Ratio   0.8 1.1 1.1 1.7 6.1 5.8 0.0 0.0   Cash and cash equivalent   83.1 147.2 4,728.6 1,321.1 11,012.2 11,064.9 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   -4,757.7 1,394.1 896.2 11,574.8 24,559.7 28,897.3 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  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   -106 84 76 136 142 77 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -106 84 76 136 141 77 0 0   EBIT / employee   -131 73 68 129 134 71 0 0   Net earnings / employee   -106 55 52 99 101 51 0 0