Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NSF IV LOG Køge 2 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 N/A 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% 0.3% 0.3%   Bankruptcy risk   0.0% 0.0% 2.6% 0.5% 0.3% 1.4% 8.0% 7.8%   Credit score (0-100)   0 0 61 98 100 76 31 31   Credit rating   N/A N/A BBB AA AAA A BB BB   Credit limit (kDKK)   0.0 0.0 0.2 8,858.2 12,504.7 560.1 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 N/A 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 0.0 76,408 12,876 37,147 2,715 0.0 0.0   EBITDA   0.0 0.0 76,408 12,876 37,147 2,715 0.0 0.0   EBIT   0.0 0.0 153,031 25,353 64,946 -9,940 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 76,385.8 12,732.5 26,509.0 -8,317.4 0.0 0.0   Net earnings   0.0 0.0 59,580.9 9,931.3 19,185.1 -5,652.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 153,009 25,209 54,308 -20,972 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 127,000 298,660 339,307 328,579 0.0 0.0   Shareholders equity total   0.0 0.0 59,621 69,552 88,737 83,085 83,045 83,045   Interest-bearing liabilities   0.0 0.0 58,577 210,735 225,706 230,319 0.0 0.0   Balance sheet total (assets)   0.0 0.0 140,648 317,506 345,267 338,536 83,045 83,045   Net Debt   0.0 0.0 54,593 195,472 223,426 223,076 -83,045 -83,045     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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 0.0 76,408 12,876 37,147 2,715 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -83.1% 188.5% -92.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 0 140,648 317,506 345,267 338,536 83,045 83,045   Balance sheet change%   0.0% 0.0% 0.0% 125.7% 8.7% -1.9% -75.5% 0.0%   Added value   0.0 0.0 153,030.6 25,352.6 64,945.9 -9,940.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 127,000 171,660 40,648 -10,728 -328,579 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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% 0.0% 200.3% 196.9% 174.8% -366.2% 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 %   0.0% 0.0% 108.8% 11.1% 19.6% -2.9% 0.0% 0.0%   ROI %   0.0% 0.0% 113.4% 11.7% 20.3% -2.9% 0.0% 0.0%   ROE %   0.0% 0.0% 99.9% 15.4% 24.2% -6.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 82.9% 49.2% 46.1% 46.7% 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, %   0.0% 0.0% 71.4% 1,518.1% 601.5% 8,217.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 98.2% 303.0% 254.4% 277.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.1% 0.1% 4.9% 4.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.9 0.1 2.9 3.5 0.0 0.0   Current Ratio   0.0 0.0 1.9 0.1 1.3 3.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 3,984.2 15,262.9 2,280.7 7,242.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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 0.0 6,461.3 -122,869.2 1,321.7 7,079.9 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 N/A 2019 N/A 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0