Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDSTRAND FISKERI 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   0.8% 0.7% 0.6% 1.2% 1.0% 2.3% 2.8% 2.6%   Credit score (0-100)   94 94 98 82 87 63 59 61   Credit rating   AA AA AA A A BBB BBB BBB   Credit limit (kDKK)   507.6 952.7 12,990.6 939.9 2,577.6 0.5 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   11,192 22,895 69,797 9,919 16,567 5,500 0.0 0.0   EBITDA   8,873 13,849 63,800 3,184 15,036 4,646 0.0 0.0   EBIT   4,610 5,903 56,385 -4,233 10,566 -198 0.0 0.0   Pre-tax profit (PTP)   398.7 2,199.7 44,678.9 -9,498.4 5,032.9 -2,066.5 0.0 0.0   Net earnings   311.0 1,715.5 34,110.3 -7,897.8 3,925.5 -1,611.9 0.0 0.0   Pre-tax profit without non-rec. items   399 2,200 44,679 -9,498 5,033 -2,067 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   66,768 65,598 61,404 57,000 2,344 2,213 0.0 0.0   Shareholders equity total   1,103 2,818 36,929 28,031 31,956 30,344 30,264 30,264   Interest-bearing liabilities   13,715 8,954 9,431 10,948 9,452 10,451 64,238 64,238   Balance sheet total (assets)   247,557 237,365 314,105 165,694 123,573 104,648 94,502 94,502   Net Debt   12,743 7,660 -107,391 5,644 6,027 8,676 64,238 64,238     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   11,192 22,895 69,797 9,919 16,567 5,500 0.0 0.0   Gross profit growth   29.1% 104.6% 204.9% -85.8% 67.0% -66.8% -100.0% 0.0%   Employees   1 6 7 6 1 1 0 0   Employee growth %   0.0% 500.0% 16.7% -14.3% -83.3% 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)   247,557 237,365 314,105 165,694 123,573 104,648 94,502 94,502   Balance sheet change%   79.4% -4.1% 32.3% -47.2% -25.4% -15.3% -9.7% 0.0%   Added value   8,873.4 13,849.2 63,799.7 3,183.7 17,983.0 4,646.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   88,005 -13,119 -49,571 -14,834 -62,139 -7,988 -2,213 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 -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 (%)   41.2% 25.8% 80.8% -42.7% 63.8% -3.6% 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 %   2.7% 4.7% 22.0% -0.9% 7.3% -0.2% 0.0% 0.0%   ROI %   2.7% 4.9% 20.9% -2.8% 10.1% -0.4% 0.0% 0.0%   ROE %   32.8% 87.5% 171.6% -24.3% 13.1% -5.2% 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 %   0.4% 1.2% 11.8% 16.9% 25.9% 29.0% 32.0% 32.0%   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, %   143.6% 55.3% -168.3% 177.3% 40.1% 186.7% 0.0% 0.0%   Gearing %   1,243.7% 317.7% 25.5% 39.1% 29.6% 34.4% 212.3% 212.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   34.6% 82.2% 99.6% 31.8% 54.2% 18.8% 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   3.8 6.1 4.6 1.3 5.1 2.0 0.0 0.0   Current Ratio   3.8 6.1 4.6 1.3 6.1 2.8 0.0 0.0   Cash and cash equivalent   971.7 1,293.7 116,822.5 5,304.7 3,425.3 1,774.9 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   20,595.5 19,095.4 113,583.3 1,428.1 18,733.5 4,277.1 -32,118.9 -32,118.9   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   8,873 2,308 9,114 531 17,983 4,646 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   8,873 2,308 9,114 531 15,036 4,646 0 0   EBIT / employee   4,610 984 8,055 -706 10,566 -198 0 0   Net earnings / employee   311 286 4,873 -1,316 3,926 -1,612 0 0