Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NYHOLM DATA SYSTEMER A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.8% 1.2% 1.3% 8.6% 8.4%   Credit score (0-100)   0 0 0 92 84 81 30 29   Credit rating   N/A N/A N/A AA A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 1,537.6 439.5 196.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 1,492 1,309 1,301 0.0 0.0   EBITDA   0.0 0.0 0.0 806 616 593 0.0 0.0   EBIT   0.0 0.0 0.0 703 513 490 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 1,498.1 9.9 33.1 0.0 0.0   Net earnings   0.0 0.0 0.0 1,170.2 -2.2 6.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 1,498 9.9 33.1 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Tangible assets total   0.0 0.0 0.0 4,689 4,587 4,489 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 14,296 14,194 14,101 13,401 13,401   Interest-bearing liabilities   0.0 0.0 0.0 1,153 640 819 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 15,622 14,972 15,047 13,401 13,401   Net Debt   0.0 0.0 0.0 -9,545 -9,499 -9,521 -13,401 -13,401     See the entire balance sheet 1000.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e 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   0.0 0.0 0.0 1,492 1,309 1,301 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -12.3% -0.6% -100.0% 0.0%   Employees   0 0 0 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -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)   0 0 0 15,622 14,972 15,047 13,401 13,401   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -4.2% 0.5% -10.9% 0.0%   Added value   0.0 0.0 0.0 805.6 615.9 593.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 4,587 -206 -200 -4,489 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e 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 (%)   0.0% 0.0% 0.0% 47.1% 39.2% 37.7% 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 %   0.0% 0.0% 0.0% 10.4% 4.7% 4.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 10.6% 4.7% 4.7% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 8.2% -0.0% 0.0% 0.0% 0.0%   1000.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 91.5% 94.8% 93.7% 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, %   0.0% 0.0% 0.0% -1,184.8% -1,542.2% -1,605.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 8.1% 4.5% 5.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 23.1% 78.7% 90.5% 0.0% 0.0%   1000.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 8.2 13.4 11.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 8.2 13.4 11.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 10,698.2 10,138.9 10,340.6 0.0 0.0   1000.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e 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   0.0 0.0 0.0 6,980.4 6,741.4 6,702.4 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  2013 N/A 2014 N/A 2015 N/A 2016 2017/6 2017 2018/6 2018 2019/6 2019e N/A 2020e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 403 616 593 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 403 616 593 0 0   EBIT / employee   0 0 0 351 513 490 0 0   Net earnings / employee   0 0 0 585 -2 7 0 0