Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NINS KOMPAGNI ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 2.7% 2.7%   Bankruptcy risk   14.2% 8.7% 34.8% 11.4% 27.5% 16.9% 18.2% 18.0%   Credit score (0-100)   16 29 1 20 1 9 8 8   Credit rating   BB BB C BB B 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)  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   170 32.6 485 905 600 588 0.0 0.0   EBITDA   90.5 6.4 -351 126 -101 161 0.0 0.0   EBIT   71.3 -15.7 -395 110 -113 149 0.0 0.0   Pre-tax profit (PTP)   69.3 -27.4 -412.7 100.5 -121.7 127.9 0.0 0.0   Net earnings   52.0 -9.0 -412.7 100.5 -121.7 97.6 0.0 0.0   Pre-tax profit without non-rec. items   69.3 -27.4 -413 100 -122 128 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   76.8 108 63.7 47.8 35.8 23.9 0.0 0.0   Shareholders equity total   39.5 124 -289 -188 -310 -212 -337 -337   Interest-bearing liabilities   0.0 55.6 117 0.0 0.0 0.0 337 337   Balance sheet total (assets)   174 220 201 260 131 100 0.0 0.0   Net Debt   -4.2 -3.7 115 -124 -2.0 -2.0 337 337     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   170 32.6 485 905 600 588 0.0 0.0   Gross profit growth   -58.0% -80.8% 1,391.1% 86.4% -33.7% -1.9% -100.0% 0.0%   Employees   0 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   174 220 201 260 131 100 0 0   Balance sheet change%   14.0% 27.0% -9.0% 29.4% -49.7% -23.3% -100.0% 0.0%   Added value   90.5 6.4 -351.1 126.4 -96.7 161.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   58 9 -89 -32 -24 -24 -24 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 -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 (%)   42.0% -48.3% -81.4% 12.2% -18.8% 25.3% 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 %   43.8% -8.0% -111.4% 23.6% -25.3% 39.6% 0.0% 0.0%   ROI %   140.9% -14.3% -266.8% 189.2% 0.0% 3,348.0% 0.0% 0.0%   ROE %   86.3% -11.0% -254.2% 43.6% -62.3% 84.7% 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 %   22.8% 56.2% -59.0% -42.0% -70.4% -68.0% -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, %   -4.6% -57.3% -32.7% -98.5% 2.0% -1.2% 0.0% 0.0%   Gearing %   0.0% 44.9% -40.4% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   106.6% 42.1% 20.1% 17.1% 0.0% 0.0% 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   0.4 1.1 0.3 0.5 0.2 0.2 0.0 0.0   Current Ratio   0.4 1.1 0.3 0.5 0.2 0.2 0.0 0.0   Cash and cash equivalent   4.2 59.3 2.0 124.5 2.0 2.0 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   -88.5 13.2 -355.2 -238.8 -348.5 -230.1 -168.6 -168.6   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 3 -176 63 -48 161 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 3 -176 63 -50 161 0 0   EBIT / employee   0 -8 -198 55 -56 149 0 0   Net earnings / employee   0 -5 -206 50 -61 98 0 0