Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NYMANN AUTOPARTS 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   0.8% 1.0% 1.3% 0.9% 0.9% 1.1% 7.0% 6.9%   Credit score (0-100)   93 87 80 88 88 83 34 35   Credit rating   AA A A A A A BBB BBB   Credit limit (kDKK)   9,631.3 6,146.1 1,429.0 7,962.0 7,929.5 2,135.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   15,069 13,309 10,963 12,868 12,626 11,043 0.0 0.0   EBITDA   2,035 -188 -990 420 312 4,538 0.0 0.0   EBIT   1,508 -706 -1,487 -44.2 -150 4,068 0.0 0.0   Pre-tax profit (PTP)   3,457.7 866.6 137.4 1,585.4 1,682.0 5,871.0 0.0 0.0   Net earnings   2,634.8 602.2 184.2 1,234.6 1,309.8 4,564.4 0.0 0.0   Pre-tax profit without non-rec. items   3,458 867 137 1,585 1,682 5,871 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   5,765 5,406 4,964 4,728 4,421 3,709 0.0 0.0   Shareholders equity total   108,637 109,239 109,423 110,658 111,967 36,532 10,532 10,532   Interest-bearing liabilities   40.0 197 204 40.0 951 982 0.0 0.0   Balance sheet total (assets)   117,663 117,547 118,052 118,869 120,224 40,721 10,532 10,532   Net Debt   -4,246 -9,010 -5,558 -3,976 -3,232 -15,411 -10,532 -10,532     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   15,069 13,309 10,963 12,868 12,626 11,043 0.0 0.0   Gross profit growth   -5.9% -11.7% -17.6% 17.4% -1.9% -12.5% -100.0% 0.0%   Employees   37 36 34 34 33 19 0 0   Employee growth %   -2.6% -2.7% -5.6% 0.0% -2.9% -42.4% -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)   117,663 117,547 118,052 118,869 120,224 40,721 10,532 10,532   Balance sheet change%   2.0% -0.1% 0.4% 0.7% 1.1% -66.1% -74.1% 0.0%   Added value   2,034.8 -188.3 -989.6 420.5 315.2 4,537.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -752 -876 -939 -701 -769 -1,182 -3,709 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   10.0% -5.3% -13.6% -0.3% -1.2% 36.8% 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 %   3.1% 0.9% 0.3% 1.5% 1.5% 7.4% 0.0% 0.0%   ROI %   3.4% 1.0% 0.3% 1.6% 1.6% 7.9% 0.0% 0.0%   ROE %   2.5% 0.6% 0.2% 1.1% 1.2% 6.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   92.3% 92.9% 92.7% 93.1% 93.1% 89.7% 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, %   -208.7% 4,785.4% 561.7% -945.6% -1,034.3% -339.6% 0.0% 0.0%   Gearing %   0.0% 0.2% 0.2% 0.0% 0.8% 2.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   287.3% 149.2% 83.3% 109.7% 18.6% 8.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   9.8 10.6 10.4 12.2 12.3 14.2 0.0 0.0   Current Ratio   12.1 13.1 12.7 14.9 15.1 14.5 0.0 0.0   Cash and cash equivalent   4,286.0 9,206.6 5,761.9 4,016.0 4,183.1 16,393.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   97,357.6 97,838.6 98,104.2 106,230.3 107,887.7 32,332.5 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   55 -5 -29 12 10 239 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   55 -5 -29 12 9 239 0 0   EBIT / employee   41 -20 -44 -1 -5 214 0 0   Net earnings / employee   71 17 5 36 40 240 0 0