Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NortonLifeLock Denmark ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e N/A Bankruptcy risk for industry   3.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.3%   Bankruptcy risk   0.0% 3.8% 3.7% 3.6% 11.3% 14.1% 11.2% 9.0%   Credit score (0-100)   0 53 54 54 23 15 20 27   Credit rating   N/A BBB BBB BBB BB 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)  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e N/A Net sales   0 13,662 11,704 12,424 9,668 774 774 774   Gross profit   0.0 10,824 8,511 9,394 8,169 764 0.0 0.0   EBITDA   0.0 2,955 2,536 2,484 2,961 756 0.0 0.0   EBIT   0.0 2,912 2,522 2,480 2,956 756 0.0 0.0   Pre-tax profit (PTP)   0.0 2,891.6 2,503.3 2,459.5 2,933.2 738.9 0.0 0.0   Net earnings   0.0 2,475.4 1,943.1 2,383.6 2,279.0 575.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 2,892 2,503 2,459 2,933 739 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e N/A Tangible assets total   0.0 35.9 6.0 2.1 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 65,880 5,823 8,207 10,486 2,061 1,936 1,936   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 67,026 7,557 10,175 11,463 2,061 1,936 1,936   Net Debt   0.0 -460 -1,078 -615 -1,498 -1,217 -1,936 -1,936     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e N/A Net sales   0 13,662 11,704 12,424 9,668 774 774 774   Net sales growth   0.0% 0.0% -14.3% 6.2% -22.2% -92.0% 0.0% 0.0%   Gross profit   0.0 10,824 8,511 9,394 8,169 764 0.0 0.0   Gross profit growth   0.0% 0.0% -21.4% 10.4% -13.0% -90.6% -100.0% 0.0%   Employees   0 8 5 7 4 0 0 0   Employee growth %   0.0% 0.0% -37.5% 40.0% -42.9% -100.0% 0.0% 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 67,026 7,557 10,175 11,463 2,061 1,936 1,936   Balance sheet change%   0.0% 0.0% -88.7% 34.6% 12.7% -82.0% -6.1% 0.0%   Added value   0.0 2,954.5 2,536.1 2,483.6 2,959.7 756.4 0.0 0.0   Added value %   0.0% 21.6% 21.7% 20.0% 30.6% 97.7% 0.0% 0.0%   Investments   0 -6 -44 -8 -8 0 0 0   Net sales trend   0.0 0.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e N/A EBITDA %   0.0% 21.6% 21.7% 20.0% 30.6% 97.7% 0.0% 0.0%   EBIT %   0.0% 21.3% 21.5% 20.0% 30.6% 97.7% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 26.9% 29.6% 26.4% 36.2% 99.0% 0.0% 0.0%   Net Earnings %   0.0% 18.1% 16.6% 19.2% 23.6% 74.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 18.4% 16.7% 19.2% 23.6% 74.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 21.2% 21.4% 19.8% 30.3% 95.4% 0.0% 0.0%   ROA %   0.0% 4.3% 6.8% 28.0% 27.3% 11.2% 0.0% 0.0%   ROI %   0.0% 4.4% 7.0% 35.4% 31.6% 12.1% 0.0% 0.0%   ROE %   0.0% 3.8% 5.4% 34.0% 24.4% 9.2% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e N/A Equity ratio %   0.0% 98.3% 77.1% 80.7% 91.5% 100.0% 100.0% 100.0%   Relative indebtedness %   0.0% 8.4% 14.8% 15.8% 10.1% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 5.0% 5.6% 10.9% -5.4% -157.2% -250.1% -250.1%   Net int. bear. debt to EBITDA, %   0.0% -15.6% -42.5% -24.8% -50.6% -160.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e N/A Quick Ratio   0.0 58.4 4.4 5.2 11.7 0.0 0.0 0.0   Current Ratio   0.0 58.4 4.4 5.2 11.7 0.0 0.0 0.0   Cash and cash equivalent   0.0 460.4 1,078.1 615.1 1,498.0 1,216.5 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e 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 6.7 16.9 43.7 53.8 0.0 0.0 0.0   Current assets / Net sales %   0.0% 490.3% 64.5% 81.9% 118.6% 266.3% 250.1% 250.1%   Net working capital   0.0 65,844.2 5,817.2 8,204.7 10,485.8 2,061.3 0.0 0.0   Net working capital %   0.0% 482.0% 49.7% 66.0% 108.5% 266.3% 0.0% 0.0%   1000.0 Employee efficiency  2015 N/A 2016 2017/3 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021e N/A 2022e N/A Net sales / employee   0 1,708 2,341 1,775 2,417 0 0 0   Added value / employee   0 369 507 355 740 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 369 507 355 740 0 0 0   EBIT / employee   0 364 504 354 739 0 0 0   Net earnings / employee   0 309 389 341 570 0 0 0