Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NANCKE JAGTLIV ApS

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% 3.6% 3.6%   Bankruptcy risk   3.8% 5.2% 2.8% 5.1% 7.7% 4.5% 12.8% 12.6%   Credit score (0-100)   53 44 58 42 31 40 18 19   Credit rating   BBB BBB BBB BBB BB BBB BB 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 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   920 602 1,268 1,256 702 1,105 0.0 0.0   EBITDA   109 -249 325 262 -627 360 0.0 0.0   EBIT   72.8 -280 302 247 -627 360 0.0 0.0   Pre-tax profit (PTP)   17.3 -352.6 234.7 210.2 -731.1 157.4 0.0 0.0   Net earnings   12.5 -276.6 181.1 160.4 -576.5 115.7 0.0 0.0   Pre-tax profit without non-rec. items   17.3 -353 235 210 -731 157 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   26.2 38.1 15.4 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,620 1,343 1,524 1,685 1,108 1,224 1,144 1,144   Interest-bearing liabilities   1,659 1,965 1,289 1,296 2,461 2,163 0.0 0.0   Balance sheet total (assets)   3,911 4,209 4,721 5,588 4,796 4,272 1,144 1,144   Net Debt   1,644 1,951 400 -113 2,460 2,160 -1,144 -1,144     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   920 602 1,268 1,256 702 1,105 0.0 0.0   Gross profit growth   -29.9% -34.6% 110.7% -0.9% -44.1% 57.4% -100.0% 0.0%   Employees   3 3 3 3 5 3 0 0   Employee growth %   200.0% 0.0% 0.0% 0.0% 66.7% -40.0% -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)   3,911 4,209 4,721 5,588 4,796 4,272 1,144 1,144   Balance sheet change%   -0.2% 7.6% 12.2% 18.4% -14.2% -10.9% -73.2% 0.0%   Added value   109.3 -248.5 324.6 262.4 -611.6 360.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -55 -19 -45 -31 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   3.0 -1.0 1.0 2.0 -1.0 1.0 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 (%)   7.9% -46.5% 23.8% 19.7% -89.3% 32.6% 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 %   1.9% -6.9% 6.8% 4.8% -12.1% 7.9% 0.0% 0.0%   ROI %   2.3% -8.5% 9.9% 8.5% -19.1% 10.3% 0.0% 0.0%   ROE %   0.8% -18.7% 12.6% 10.0% -41.3% 9.9% 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 %   42.4% 32.6% 33.1% 31.0% 23.8% 29.2% 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, %   1,504.9% -785.0% 123.1% -43.2% -392.4% 600.0% 0.0% 0.0%   Gearing %   102.4% 146.3% 84.6% 76.9% 222.1% 176.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 4.0% 4.1% 2.9% 5.5% 8.8% 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   0.2 0.1 0.5 0.6 0.1 0.1 0.0 0.0   Current Ratio   2.9 2.2 2.1 2.0 1.9 2.3 0.0 0.0   Cash and cash equivalent   14.4 14.2 889.3 1,408.9 1.0 2.9 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   2,407.9 2,110.7 2,312.1 2,660.5 2,140.7 2,248.0 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   36 -83 108 87 -122 120 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   36 -83 108 87 -125 120 0 0   EBIT / employee   24 -93 101 82 -125 120 0 0   Net earnings / employee   4 -92 60 53 -115 39 0 0