Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDKEMI DANMARK 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2.4% 1.2% 0.9% 1.0% 1.2% 2.1% 12.2% 12.0%   Credit score (0-100)   66 83 90 85 82 66 19 20   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 89.4 330.3 191.4 92.8 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,365 3,893 3,920 3,423 3,470 2,865 0.0 0.0   EBITDA   449 1,902 1,946 1,540 1,347 595 0.0 0.0   EBIT   435 1,850 1,879 1,414 1,245 494 0.0 0.0   Pre-tax profit (PTP)   381.4 1,762.8 1,799.5 1,293.6 1,092.4 296.6 0.0 0.0   Net earnings   316.3 1,373.0 1,402.6 1,007.9 852.1 230.1 0.0 0.0   Pre-tax profit without non-rec. items   381 1,763 1,800 1,294 1,092 297 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   336 327 718 593 491 389 0.0 0.0   Shareholders equity total   1,088 2,146 2,249 1,857 1,709 1,689 1,564 1,564   Interest-bearing liabilities   2,235 1,839 2,434 3,650 4,720 4,766 0.0 0.0   Balance sheet total (assets)   4,078 5,223 6,241 6,573 7,312 7,154 1,564 1,564   Net Debt   2,231 1,838 1,529 2,250 3,212 3,780 -1,564 -1,564     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,365 3,893 3,920 3,423 3,470 2,865 0.0 0.0   Gross profit growth   22.1% 64.6% 0.7% -12.7% 1.4% -17.4% -100.0% 0.0%   Employees   6 6 5 4 6 6 0 0   Employee growth %   20.0% 0.0% -16.7% -20.0% 50.0% 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)   4,078 5,223 6,241 6,573 7,312 7,154 1,564 1,564   Balance sheet change%   23.0% 28.1% 19.5% 5.3% 11.2% -2.2% -78.1% 0.0%   Added value   449.0 1,901.9 1,945.8 1,539.6 1,370.4 595.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -28 -61 324 -251 -205 -203 -389 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 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   18.4% 47.5% 47.9% 41.3% 35.9% 17.2% 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 %   11.8% 39.8% 32.8% 22.1% 17.9% 6.9% 0.0% 0.0%   ROI %   14.1% 50.1% 43.0% 27.5% 20.7% 7.7% 0.0% 0.0%   ROE %   31.5% 84.9% 63.8% 49.1% 47.8% 13.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   26.7% 41.1% 36.0% 28.3% 23.4% 23.6% 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, %   496.8% 96.6% 78.6% 146.2% 238.4% 635.4% 0.0% 0.0%   Gearing %   205.3% 85.7% 108.2% 196.6% 276.2% 282.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 4.3% 3.7% 4.0% 3.7% 4.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 0.7 0.7 0.6 0.6 0.6 0.0 0.0   Current Ratio   1.3 1.9 1.5 1.4 1.3 1.3 0.0 0.0   Cash and cash equivalent   4.4 1.3 905.2 1,399.5 1,508.0 985.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   873.1 2,257.3 1,951.9 1,591.0 1,496.3 1,644.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   75 317 389 385 228 99 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   75 317 389 385 225 99 0 0   EBIT / employee   72 308 376 354 208 82 0 0   Net earnings / employee   53 229 281 252 142 38 0 0