Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NMR 2019 Holding P/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9% 0.9%   Bankruptcy risk   0.0% 0.0% 0.0% 2.0% 1.1% 0.9% 7.5% 7.5%   Credit score (0-100)   0 0 0 68 83 88 32 32   Credit rating   N/A N/A N/A A A A BB BB   Credit limit (kDKK)   0.0 0.0 9,681.3 18.1 5,266.9 13,829.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 76,026 105,412 82,421 120,068 0.0 0.0   EBITDA   0.0 0.0 39,210 58,999 44,507 70,917 0.0 0.0   EBIT   0.0 0.0 39,210 49,655 32,030 52,371 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 38,826.0 49,076.0 31,717.0 51,575.0 0.0 0.0   Net earnings   0.0 0.0 38,826.0 49,076.0 31,717.0 51,575.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 39,210 49,076 31,717 51,575 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 62,457 105,292 114,605 0.0 0.0   Shareholders equity total   0.0 0.0 63,533 84,609 91,326 137,901 97,401 97,401   Interest-bearing liabilities   0.0 0.0 0.0 23,698 30,417 26,866 0.0 0.0   Balance sheet total (assets)   0.0 0.0 102,811 135,351 148,796 199,625 97,401 97,401   Net Debt   0.0 0.0 0.0 -32,180 1,613 -33,444 -97,401 -97,401     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 76,026 105,412 82,421 120,068 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 38.7% -21.8% 45.7% -100.0% 0.0%   Employees   0 0 31 47 57 61 0 0   Employee growth %   0.0% 0.0% 0.0% 51.6% 21.3% 7.0% -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 0 102,811 135,351 148,796 199,625 97,401 97,401   Balance sheet change%   0.0% 0.0% 0.0% 31.7% 9.9% 34.2% -51.2% 0.0%   Added value   0.0 0.0 39,210.0 58,999.0 41,374.0 70,917.0 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 53,113 30,358 -9,233 -114,605 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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% 51.6% 47.1% 38.9% 43.6% 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 %   0.0% 0.0% 38.1% 41.7% 22.7% 30.4% 0.0% 0.0%   ROI %   0.0% 0.0% 38.1% 44.4% 25.5% 33.7% 0.0% 0.0%   ROE %   0.0% 0.0% 61.1% 66.3% 36.1% 45.0% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 100.0% 62.6% 61.4% 69.1% 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% -54.5% 3.6% -47.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 28.0% 33.3% 19.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 5.0% 2.2% 4.6% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 1.9 0.9 1.9 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.9 0.9 1.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 55,878.0 28,804.0 60,310.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 34,983.0 -3,679.0 40,177.0 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  2019 N/A 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 1,265 1,255 726 1,163 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,265 1,255 781 1,163 0 0   EBIT / employee   0 0 1,265 1,056 562 859 0 0   Net earnings / employee   0 0 1,252 1,044 556 845 0 0