Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordicart Tattoo Esbjerg 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   5.4% 5.4% 5.4% 5.4% 5.4% 5.4% 5.4% 5.4%   Bankruptcy risk   5.1% 2.2% 2.7% 2.6% 2.0% 2.7% 16.1% 16.1%   Credit score (0-100)   44 67 59 60 68 60 11 11   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.3 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   427 2,065 3,266 5,006 5,387 8,179 0.0 0.0   EBITDA   273 734 1,785 1,977 723 680 0.0 0.0   EBIT   273 619 1,618 1,822 528 309 0.0 0.0   Pre-tax profit (PTP)   272.1 617.0 1,650.6 1,874.0 534.4 262.8 0.0 0.0   Net earnings   209.9 472.1 1,218.8 1,459.0 374.7 213.2 0.0 0.0   Pre-tax profit without non-rec. items   272 617 1,651 1,874 534 263 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   63.9 724 557 461 1,517 1,145 0.0 0.0   Shareholders equity total   462 936 1,655 1,714 689 527 202 202   Interest-bearing liabilities   74.6 5.0 49.7 52.0 1,110 282 0.0 0.0   Balance sheet total (assets)   1,786 1,378 2,322 2,726 3,499 3,218 202 202   Net Debt   73.1 3.5 49.7 52.0 1,110 227 -202 -202     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   427 2,065 3,266 5,006 5,387 8,179 0.0 0.0   Gross profit growth   -34.6% 383.1% 58.2% 53.3% 7.6% 51.8% -100.0% 0.0%   Employees   0 3 4 10 10 11 0 0   Employee growth %   0.0% 0.0% 33.3% 150.0% 0.0% 10.0% -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)   1,786 1,378 2,322 2,726 3,499 3,218 202 202   Balance sheet change%   -7.7% -22.8% 68.5% 17.4% 28.4% -8.0% -93.7% 0.0%   Added value   272.5 734.5 1,784.9 1,977.0 682.8 680.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -52 545 -334 -251 860 -743 -1,145 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   63.8% 30.0% 49.5% 36.4% 9.8% 3.8% 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 %   14.6% 39.1% 89.7% 74.5% 18.7% 11.4% 0.0% 0.0%   ROI %   24.2% 82.7% 123.6% 107.3% 25.9% 15.2% 0.0% 0.0%   ROE %   39.1% 67.5% 94.1% 86.6% 31.2% 35.1% 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 %   25.9% 67.9% 71.3% 62.9% 19.7% 16.4% 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, %   26.8% 0.5% 2.8% 2.6% 153.6% 33.4% 0.0% 0.0%   Gearing %   16.2% 0.5% 3.0% 3.0% 161.2% 53.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 5.5% 32.7% 11.5% 8.1% 17.1% 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   1.3 1.2 2.6 2.2 1.0 1.7 0.0 0.0   Current Ratio   1.3 1.6 2.7 2.3 1.0 1.7 0.0 0.0   Cash and cash equivalent   1.5 1.4 0.0 0.0 0.0 55.0 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   398.0 232.8 1,116.7 1,266.3 88.9 871.5 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 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   0 245 446 198 68 62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 245 446 198 72 62 0 0   EBIT / employee   0 206 404 182 53 28 0 0   Net earnings / employee   0 157 305 146 37 19 0 0