Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nygaard Langetved 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   1.8% 1.5% 1.8% 1.7% 1.4% 1.4% 8.2% 8.0%   Credit score (0-100)   73 76 71 73 76 79 30 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   4.2 24.1 4.1 24.2 98.6 138.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,332 8,235 7,615 14,224 14,296 10,675 0.0 0.0   EBITDA   5,551 4,075 3,832 11,449 10,658 5,764 0.0 0.0   EBIT   4,381 2,981 2,422 8,668 8,536 3,748 0.0 0.0   Pre-tax profit (PTP)   1,866.4 917.5 313.2 7,421.4 6,580.7 812.1 0.0 0.0   Net earnings   1,353.7 748.1 344.3 5,589.1 5,298.1 515.8 0.0 0.0   Pre-tax profit without non-rec. items   1,866 917 313 7,421 6,581 812 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   51,515 50,696 58,444 60,203 61,909 67,970 0.0 0.0   Shareholders equity total   2,883 3,887 4,231 9,821 11,954 12,470 12,220 12,220   Interest-bearing liabilities   45,726 46,177 50,169 47,741 46,270 53,400 0.0 0.0   Balance sheet total (assets)   60,938 61,094 68,191 72,505 73,178 78,415 12,220 12,220   Net Debt   44,824 45,274 50,169 44,889 45,930 53,400 -12,220 -12,220     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   9,332 8,235 7,615 14,224 14,296 10,675 0.0 0.0   Gross profit growth   87.1% -11.8% -7.5% 86.8% 0.5% -25.3% -100.0% 0.0%   Employees   0 0 0 0 0 14 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)   60,938 61,094 68,191 72,505 73,178 78,415 12,220 12,220   Balance sheet change%   0.3% 0.3% 11.6% 6.3% 0.9% 7.2% -84.4% 0.0%   Added value   5,551.4 4,075.3 3,833.5 10,569.9 10,438.0 5,765.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,978 -1,960 6,289 -427 -57 4,043 -67,970 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   46.9% 36.2% 31.8% 60.9% 59.7% 35.1% 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 %   7.2% 4.9% 3.9% 14.3% 12.0% 5.2% 0.0% 0.0%   ROI %   7.6% 5.2% 4.2% 15.5% 13.5% 5.8% 0.0% 0.0%   ROE %   61.4% 22.1% 8.5% 79.5% 48.7% 4.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   4.7% 6.4% 6.2% 13.5% 16.3% 15.9% 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, %   807.4% 1,111.0% 1,309.2% 392.1% 430.9% 926.4% 0.0% 0.0%   Gearing %   1,585.8% 1,188.0% 1,185.6% 486.1% 387.1% 428.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 4.6% 4.6% 5.4% 4.6% 6.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.8 0.6 0.4 0.8 0.6 0.3 0.0 0.0   Current Ratio   1.8 1.4 0.9 1.4 1.4 0.6 0.0 0.0   Cash and cash equivalent   902.1 902.8 0.0 2,852.4 340.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   3,924.1 2,904.6 -1,412.5 3,482.2 3,071.0 -5,522.8 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 412 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 412 0 0   EBIT / employee   0 0 0 0 0 268 0 0   Net earnings / employee   0 0 0 0 0 37 0 0