Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

&NOW 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 N/A 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% 1.5% 1.6%   Bankruptcy risk   0.0% 5.3% 10.4% 4.9% 3.2% 8.9% 20.3% 17.2%   Credit score (0-100)   0 44 23 43 55 26 5 10   Credit rating   N/A BBB BB BBB BBB BB B 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)  2018 N/A 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   0.0 434 190 814 297 -110 0.0 0.0   EBITDA   0.0 263 -192 347 181 -110 0.0 0.0   EBIT   0.0 263 -192 347 181 -110 0.0 0.0   Pre-tax profit (PTP)   0.0 262.6 -194.0 339.3 168.9 -111.0 0.0 0.0   Net earnings   0.0 195.5 -159.4 260.8 161.0 -111.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 263 -194 339 169 -111 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 246 86.1 347 508 -3.1 -53.1 -53.1   Interest-bearing liabilities   0.0 40.5 109 98.6 0.0 483 53.1 53.1   Balance sheet total (assets)   0.0 531 446 694 578 512 0.0 0.0   Net Debt   0.0 -193 43.0 -143 -34.2 480 53.1 53.1     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 434 190 814 297 -110 0.0 0.0   Gross profit growth   0.0% 0.0% -56.3% 328.9% -63.5% 0.0% 0.0% 0.0%   Employees   0 1 1 1 1 1 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)   0 531 446 694 578 512 0 0   Balance sheet change%   0.0% 0.0% -16.0% 55.5% -16.7% -11.5% -100.0% 0.0%   Added value   0.0 263.4 -191.6 346.7 180.9 -109.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 60.7% -101.0% 42.6% 60.9% 100.0% 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 %   0.0% 49.6% -39.2% 60.8% 28.4% -20.1% 0.0% 0.0%   ROI %   0.0% 92.1% -79.6% 108.2% 38.0% -22.2% 0.0% 0.0%   ROE %   0.0% 79.6% -96.2% 120.5% 37.7% -21.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 46.2% 19.3% 50.0% 87.8% -0.6% -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, %   0.0% -73.1% -22.4% -41.4% -18.9% -436.4% 0.0% 0.0%   Gearing %   0.0% 16.5% 126.9% 28.4% 0.0% -15,760.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.2% 3.2% 7.1% 24.3% 0.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 2.1 0.9 1.7 2.1 0.0 0.0 0.0   Current Ratio   0.0 2.1 0.9 1.9 4.2 0.1 0.0 0.0   Cash and cash equivalent   0.0 233.0 66.2 242.0 34.2 2.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 230.6 -29.1 262.2 86.1 -447.8 -26.5 -26.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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   0 263 -192 347 181 -110 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 263 -192 347 181 -110 0 0   EBIT / employee   0 263 -192 347 181 -110 0 0   Net earnings / employee   0 196 -159 261 161 -111 0 0