Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDISK ENERGIRÅDGIVNING 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.1% 21.3% 17.4% 4.8% 3.3% 4.4% 11.7% 11.4%   Credit score (0-100)   58 5 9 43 54 46 21 21   Credit rating   BBB B B BBB BBB 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   1,689 3,436 6,846 1,322 1,552 1,541 0.0 0.0   EBITDA   354 2,119 5,298 110 80.9 -56.3 0.0 0.0   EBIT   333 2,098 5,298 110 75.8 -61.5 0.0 0.0   Pre-tax profit (PTP)   320.0 2,070.1 5,232.9 -10.9 46.0 -56.7 0.0 0.0   Net earnings   247.3 1,607.2 4,082.2 -15.8 33.4 -45.0 0.0 0.0   Pre-tax profit without non-rec. items   320 2,070 5,233 -10.9 46.0 -56.7 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   8.0 0.0 0.0 0.0 46.4 41.2 0.0 0.0   Shareholders equity total   328 1,835 4,317 701 735 690 610 610   Interest-bearing liabilities   6.6 1,545 1,787 1,802 26.5 26.5 0.0 0.0   Balance sheet total (assets)   672 41,481 118,398 2,715 876 922 610 610   Net Debt   -321 1,221 -2,115 -385 -343 -350 -610 -610     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   1,689 3,436 6,846 1,322 1,552 1,541 0.0 0.0   Gross profit growth   -50.4% 103.5% 99.2% -80.7% 17.4% -0.7% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   672 41,481 118,398 2,715 876 922 610 610   Balance sheet change%   -77.9% 6,076.9% 185.4% -97.7% -67.7% 5.2% -33.8% 0.0%   Added value   354.0 2,118.7 5,298.3 109.9 75.8 -56.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -42 -42 0 0 41 -10 -41 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 -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 (%)   19.7% 61.1% 77.4% 8.3% 4.9% -4.0% 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 %   18.0% 10.0% 6.6% 0.2% 4.3% -6.3% 0.0% 0.0%   ROI %   30.5% 113.0% 111.7% 2.6% 4.7% -7.7% 0.0% 0.0%   ROE %   22.7% 148.6% 132.7% -0.6% 4.7% -6.3% 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 %   48.8% 4.4% 3.6% 25.8% 83.9% 74.8% 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, %   -90.8% 57.6% -39.9% -350.2% -423.8% 621.3% 0.0% 0.0%   Gearing %   2.0% 84.2% 41.4% 256.9% 3.6% 3.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   425.2% 3.8% 3.9% 6.7% 3.4% 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   1.5 1.0 1.0 1.3 5.9 3.8 0.0 0.0   Current Ratio   1.5 1.0 1.0 1.3 5.9 3.8 0.0 0.0   Cash and cash equivalent   328.0 324.2 3,902.3 2,186.5 369.6 376.4 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   182.8 1,834.9 4,317.1 701.3 690.0 648.5 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   177 1,059 2,649 55 38 -28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   177 1,059 2,649 55 40 -28 0 0   EBIT / employee   167 1,049 2,649 55 38 -31 0 0   Net earnings / employee   124 804 2,041 -8 17 -22 0 0