Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NBL Trading 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  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% 3.5% 3.5%   Bankruptcy risk   3.3% 1.7% 2.6% 2.4% 17.5% 15.8% 8.9% 8.9%   Credit score (0-100)   56 74 61 62 8 11 28 28   Credit rating   BBB A BBB BBB B BB BB BB   Credit limit (kDKK)   0.0 8.8 0.0 0.1 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)  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   7,193 8,146 10,134 5,353 3,014 5,459 0.0 0.0   EBITDA   4,691 5,265 7,384 2,950 53.9 3,123 0.0 0.0   EBIT   4,663 5,237 7,362 2,935 46.4 3,123 0.0 0.0   Pre-tax profit (PTP)   4,369.0 3,799.0 2,647.5 1,703.0 719.4 1,340.1 0.0 0.0   Net earnings   3,414.8 2,948.4 2,056.9 1,323.0 555.8 1,041.8 0.0 0.0   Pre-tax profit without non-rec. items   4,369 3,799 2,647 1,703 719 1,340 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   72.7 44.2 22.5 7.5 0.0 0.0 0.0 0.0   Shareholders equity total   4,059 6,008 6,065 5,888 5,444 6,485 5,935 5,935   Interest-bearing liabilities   209 0.0 1,667 1,298 6,776 5,679 0.0 0.0   Balance sheet total (assets)   17,922 16,197 14,705 17,411 22,548 23,731 5,935 5,935   Net Debt   -4,064 -3,453 1,182 469 6,776 5,677 -5,935 -5,935     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   7,193 8,146 10,134 5,353 3,014 5,459 0.0 0.0   Gross profit growth   232.4% 13.2% 24.4% -47.2% -43.7% 81.1% -100.0% 0.0%   Employees   4 4 4 4 3 3 0 0   Employee growth %   33.3% 0.0% 0.0% 0.0% -25.0% 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)   17,922 16,197 14,705 17,411 22,548 23,731 5,935 5,935   Balance sheet change%   48.8% -9.6% -9.2% 18.4% 29.5% 5.2% -75.0% 0.0%   Added value   4,691.3 5,265.5 7,384.1 2,949.8 61.4 3,123.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -57 -57 -43 -30 -15 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 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 (%)   64.8% 64.3% 72.7% 54.8% 1.5% 57.2% 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 %   31.1% 30.8% 47.8% 18.3% 5.4% 13.5% 0.0% 0.0%   ROI %   187.0% 102.4% 107.5% 39.5% 11.0% 25.7% 0.0% 0.0%   ROE %   143.4% 58.6% 34.1% 22.1% 9.8% 17.5% 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 %   24.4% 39.9% 41.2% 33.8% 24.1% 27.3% 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, %   -86.6% -65.6% 16.0% 15.9% 12,566.2% 181.8% 0.0% 0.0%   Gearing %   5.1% 0.0% 27.5% 22.0% 124.5% 87.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   282.1% 1,398.6% 568.3% 83.7% 8.7% 28.7% 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   1.4 1.8 1.7 1.4 1.3 1.4 0.0 0.0   Current Ratio   1.3 1.6 1.7 1.5 1.3 1.4 0.0 0.0   Cash and cash equivalent   4,272.4 3,452.7 485.4 829.4 0.0 2.2 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   3,986.7 5,963.5 6,042.2 5,880.2 5,443.5 6,485.4 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   1,173 1,316 1,846 737 20 1,041 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,173 1,316 1,846 737 18 1,041 0 0   EBIT / employee   1,166 1,309 1,841 734 15 1,041 0 0   Net earnings / employee   854 737 514 331 185 347 0 0