Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

N-SNACKS 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% 2.1% 2.1%   Bankruptcy risk   2.1% 0.7% 0.6% 1.2% 0.9% 0.7% 6.6% 6.6%   Credit score (0-100)   69 94 97 81 88 93 36 36   Credit rating   BBB AA AA A A AA BBB BBB   Credit limit (kDKK)   0.3 571.4 1,117.6 175.5 670.2 1,795.6 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   4,726 4,563 7,191 5,272 5,395 9,624 0.0 0.0   EBITDA   3,900 1,780 3,225 540 1,749 5,346 0.0 0.0   EBIT   3,805 1,630 3,025 248 1,444 5,112 0.0 0.0   Pre-tax profit (PTP)   3,781.2 1,585.7 2,962.4 157.8 1,374.5 5,039.1 0.0 0.0   Net earnings   2,949.3 1,193.1 2,313.6 101.4 1,032.9 3,839.0 0.0 0.0   Pre-tax profit without non-rec. items   3,781 1,586 2,962 158 1,374 5,039 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   264 409 688 568 306 72.2 0.0 0.0   Shareholders equity total   3,049 4,242 6,556 6,657 7,690 11,529 11,429 11,429   Interest-bearing liabilities   0.0 1,430 719 823 824 1,071 0.0 0.0   Balance sheet total (assets)   6,938 7,771 11,873 9,802 10,451 17,363 11,429 11,429   Net Debt   -784 377 -3,947 713 -417 -7,235 -11,429 -11,429     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   4,726 4,563 7,191 5,272 5,395 9,624 0.0 0.0   Gross profit growth   0.0% -3.4% 57.6% -26.7% 2.3% 78.4% -100.0% 0.0%   Employees   0 0 0 0 0 9 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)   6,938 7,771 11,873 9,802 10,451 17,363 11,429 11,429   Balance sheet change%   0.0% 12.0% 52.8% -17.4% 6.6% 66.1% -34.2% 0.0%   Added value   3,899.7 1,779.6 3,224.5 540.2 1,735.7 5,345.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   222 -17 65 -425 -581 -467 -72 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   80.5% 35.7% 42.1% 4.7% 26.8% 53.1% 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 %   54.9% 22.2% 30.8% 2.3% 14.3% 37.3% 0.0% 0.0%   ROI %   124.8% 37.4% 46.7% 3.4% 18.1% 49.2% 0.0% 0.0%   ROE %   96.7% 32.7% 42.8% 1.5% 14.4% 39.9% 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 %   44.0% 54.6% 55.2% 67.9% 73.6% 66.4% 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, %   -20.1% 21.2% -122.4% 132.1% -23.9% -135.3% 0.0% 0.0%   Gearing %   0.0% 33.7% 11.0% 12.4% 10.7% 9.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.2% 5.8% 11.7% 8.4% 16.2% 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   0.6 0.8 1.3 0.7 1.4 2.0 0.0 0.0   Current Ratio   1.7 2.1 2.1 2.9 3.7 3.0 0.0 0.0   Cash and cash equivalent   784.2 1,053.7 4,665.2 109.8 1,241.2 8,306.3 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   2,733.6 3,794.0 5,842.4 6,056.1 7,335.6 11,408.2 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 0 0 0 0 594 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 594 0 0   EBIT / employee   0 0 0 0 0 568 0 0   Net earnings / employee   0 0 0 0 0 427 0 0