Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Næstved Gulvspecialist 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6% 7.6%   Bankruptcy risk   10.3% 9.6% 6.8% 7.0% 10.1% 12.2% 18.0% 18.0%   Credit score (0-100)   25 25 34 34 23 19 8 8   Credit rating   BB BB BBB BBB BB BB B B   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,774 1,678 1,737 1,632 1,378 1,391 0.0 0.0   EBITDA   -129 539 730 110 -193 -58.8 0.0 0.0   EBIT   -130 534 725 101 -205 -70.4 0.0 0.0   Pre-tax profit (PTP)   -134.1 529.3 734.3 83.2 -254.3 -131.9 0.0 0.0   Net earnings   -111.4 408.9 570.2 61.5 -252.2 -131.9 0.0 0.0   Pre-tax profit without non-rec. items   -134 529 734 83.2 -254 -132 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   25.2 20.0 14.8 42.0 29.6 18.0 0.0 0.0   Shareholders equity total   67.8 477 647 208 -43.8 -176 -226 -226   Interest-bearing liabilities   0.0 0.0 0.0 288 330 539 226 226   Balance sheet total (assets)   974 1,464 1,397 1,293 1,030 1,247 0.0 0.0   Net Debt   -60.1 -447 -619 -390 -188 -11.1 226 226     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,774 1,678 1,737 1,632 1,378 1,391 0.0 0.0   Gross profit growth   118.3% -5.4% 3.5% -6.1% -15.6% 1.0% -100.0% 0.0%   Employees   7 5 5 5 5 4 0 0   Employee growth %   133.3% -28.6% 0.0% 0.0% 0.0% -20.0% -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)   974 1,464 1,397 1,293 1,030 1,247 0 0   Balance sheet change%   48.1% 50.4% -4.5% -7.5% -20.3% 21.0% -100.0% 0.0%   Added value   -128.9 538.8 730.1 110.2 -196.6 -58.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   24 -10 -10 18 -25 -23 -18 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   -7.3% 31.8% 41.7% 6.2% -14.9% -5.1% 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 %   -15.8% 44.1% 51.7% 7.7% -17.3% -5.6% 0.0% 0.0%   ROI %   -104.4% 197.1% 131.3% 18.0% -49.4% -16.0% 0.0% 0.0%   ROE %   -90.2% 150.2% 101.5% 14.4% -40.7% -11.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   7.0% 32.6% 46.3% 16.1% -4.1% -12.4% -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, %   46.6% -83.0% -84.8% -353.9% 97.5% 18.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 138.0% -752.9% -306.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 13.7% 16.2% 14.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.0 1.4 1.8 1.2 0.9 0.9 0.0 0.0   Current Ratio   1.0 1.4 1.8 1.2 0.9 0.9 0.0 0.0   Cash and cash equivalent   60.1 447.0 619.2 677.5 517.9 550.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -19.9 435.0 633.0 167.9 -73.4 -193.7 -112.9 -112.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -18 108 146 22 -39 -15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -18 108 146 22 -39 -15 0 0   EBIT / employee   -19 107 145 20 -41 -18 0 0   Net earnings / employee   -16 82 114 12 -50 -33 0 0