Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordic Design Limited 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% 2.9% 2.9%   Bankruptcy risk   3.5% 6.6% 6.6% 5.6% 7.3% 8.7% 15.2% 14.9%   Credit score (0-100)   55 37 36 39 33 27 13 14   Credit rating   BBB BBB BBB BBB BBB BB 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   709 727 780 1,252 1,224 536 0.0 0.0   EBITDA   -8.3 -208 -74.4 378 109 -301 0.0 0.0   EBIT   -21.3 -225 -83.0 374 109 -301 0.0 0.0   Pre-tax profit (PTP)   -43.9 -225.0 -81.5 370.9 105.7 -295.6 0.0 0.0   Net earnings   -36.9 -176.0 -83.7 287.9 91.8 -236.6 0.0 0.0   Pre-tax profit without non-rec. items   -43.9 -225 -81.5 371 106 -296 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   92.2 75.6 3.4 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,351 275 191 479 571 335 285 285   Interest-bearing liabilities   0.0 4.6 8.2 22.1 14.2 58.6 0.0 0.0   Balance sheet total (assets)   2,541 515 493 673 740 502 285 285   Net Debt   -455 -295 -205 -580 -574 -237 -285 -285     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   709 727 780 1,252 1,224 536 0.0 0.0   Gross profit growth   -81.5% 2.5% 7.3% 60.5% -2.3% -56.2% -100.0% 0.0%   Employees   1 2 1 1 1 1 0 0   Employee growth %   0.0% 100.0% -50.0% 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)   2,541 515 493 673 740 502 285 285   Balance sheet change%   -25.9% -79.7% -4.2% 36.4% 10.0% -32.2% -43.3% 0.0%   Added value   -8.3 -208.5 -74.4 377.8 112.7 -301.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   79 -33 -81 -7 0 0 0 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 1.0 2.0 -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 (%)   -3.0% -30.9% -10.6% 29.9% 8.9% -56.1% 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 %   -0.7% -14.7% -16.1% 64.2% 15.4% -47.6% 0.0% 0.0%   ROI %   -0.9% -17.1% -33.8% 106.8% 20.1% -60.4% 0.0% 0.0%   ROE %   -1.5% -13.4% -35.9% 85.8% 17.5% -52.2% 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 %   92.5% 53.5% 38.8% 71.3% 77.2% 66.7% 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, %   5,509.3% 141.5% 275.9% -153.5% -525.2% 78.7% 0.0% 0.0%   Gearing %   0.0% 1.7% 4.3% 4.6% 2.5% 17.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 6.2% 23.5% 18.3% 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   12.8 1.7 1.6 3.4 4.3 3.0 0.0 0.0   Current Ratio   12.8 1.7 1.6 3.4 4.3 3.0 0.0 0.0   Cash and cash equivalent   455.1 299.6 213.6 602.0 588.3 295.5 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   2,235.1 175.5 182.1 473.4 565.2 328.6 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   -8 -104 -74 378 113 -301 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -8 -104 -74 378 109 -301 0 0   EBIT / employee   -21 -112 -83 374 109 -301 0 0   Net earnings / employee   -37 -88 -84 288 92 -237 0 0