Nilfisk Holding A/S Analytics

Year:

Industry level:

Currency:

Highlights

Showing data for FY2023

Operational Environmental Cost

$4.90m

Operational Environmental Cost Intensity

0.43%

Total Environmental Cost

$385m

Total Environmental Cost Intensity

34%

ΔOperational Environmental Cost (2020-2023)

$1.03m

Decoupling Rate (2020-2023)

-4.24%

Adjusted EBITDA

$132m

Adjusted EBITDA Margin

12%

Environmental cost statement

Showing data for FY2023

USD MM	2020	2021	2022	2023
OPERATIONAL SOCIAL COST OF CARBON

		20.58%	8.80%	7.48%
	0.25%	0.27%	0.29%	0.31%

		43.60%	9.77%	-36.96%
	0.13%	0.17%	0.18%	0.12%
	$4m	$5m	$5m	$5m
		28.51%	9.17%	-9.72%
	0.38%	0.44%	0.48%	0.43%
INDIRECT SOCIAL COST OF CARBON

		106.86%	-15.13%	-11.56%
	24.02%	44.82%	37.69%	33.35%

		105.64%	-14.90%	-11.54%
	24.40%	45.26%	38.17%	33.78%
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates. Scope 2: Social Cost of Carbon is calculated using market-based emissions data.

Environmental cost bridge

Showing data for FY2023

Integrated financial analysis

Highlights

Showing data for FY2023

Adjusted EBITDA Margin

12%

Adjusted EBIT Margin

5.55%

EV / Adjusted EBITDA

Company Value: Placeholder

Industry Average: Placeholder

Coming soon

EV / Adjusted EBIT

Company Value: Placeholder

Industry Average: Placeholder

Coming soon

Integrated income statement

Showing data for FY2023

USD MM	2020	2021	2022	2023
INCOME STATEMENT
	$1,020m	$1,131m	$1,142m	$1,141m
		10.88%	0.91%	-0.04%
	$912m	$976m	$1,007m	$1,005m
	89.39%	86.28%	88.19%	88.04%
	$108m	$155m	$135m	$136m
	10.61%	13.72%	11.81%	11.96%
	$24m	$88m	$67m	$68m
	2.39%	7.82%	5.85%	5.98%
ENVIRONMENTAL COST DATA
	$4m	$5m	$5m	$5m
	0.38%	0.44%	0.48%	0.43%
FINANCIAL DATA ADJUSTED FOR OPERATIONAL ENVIRONMENTAL COST
	$104m	$150m	$129m	$132m
	10.23%	13.28%	11.33%	11.53%
	$21m	$83m	$61m	$63m
	2.01%	7.38%	5.38%	5.55%
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates.

Environmental EBITDA bridge

Showing data for FY2023

Industry benchmark

MANUFACTURE OF OTHER GENERAL-PURPOSE MACHINERY

Scope 1 (% of Sales)

0.31%

Scope 2 (% of Sales)

0.12%

Operational Environmental Cost Intensity

0.43%

Scope 3 (% of Sales)

33%

Total Environmental Cost Intensity

34%

Selected peer group

Showing data for FY2023

NAME	COUNTRY	OPERATIONAL ENV. COST	OPERATIONAL ENV. COST INTENSITY
Nilfisk Holding A/S	DK	$5m	0.43%

Industry distribution

Showing data for FY2023

Number of companiesCompanies0

Median0.00%

Average0.00%

Standard deviation0.00%

Note: Outliers are calculated using the 1.5 * IQR method, where values outside Q1 - 1.5 * IQR and Q3 + 1.5 * IQR are considered outliers.

Estimated Social Cost of Carbon Scope 3 breakdown

Percentage breakdown of Social Cost of Carbon Scope 3 into various categories

Showing data for FY2023

SCOPE 3 CATEGORY	Company (USD)	Company %	Industry Avg (USD)	Industry Avg %
Purchased goods (1 & 2)	$92m	29.84%	N/A	N/A
Energy-related activities (3)	$0m	0.00%	N/A	N/A
Upstream transportation (4)	$3m	1.09%	N/A	N/A
Waste (5)	$1m	0.33%	N/A	N/A
Business travel (6)	$0m	0.13%	N/A	N/A
Commuting (7)	$0m	0.10%	N/A	N/A
Upstream leased assets (8)	N/A	N/A	N/A	N/A
Downstream transportation (9)	$4m	1.23%	N/A	N/A
Processing of products (10)	N/A	N/A	N/A	N/A
Use of products (11)	$205m	66.37%	N/A	N/A
Final treatment of products (12)	$3m	0.90%	N/A	N/A
Downstream leased assets (13)	N/A	N/A	N/A	N/A
Franchises (14)	N/A	N/A	N/A	N/A
Investments (15)	N/A	N/A	N/A	N/A
Total	$309m	100.00%	$0m	100.00%

Scope 3 breakdown visualization

Showing data for FY2023

Legal Contact

Highlights

Showing data for FY2023

Operational Environmental Cost

$4.90m

Operational Environmental Cost Intensity

0.43%

Total Environmental Cost

$385m

Total Environmental Cost Intensity

34%

ΔOperational Environmental Cost (2020-2023)

$1.03m

Decoupling Rate (2020-2023)

-4.24%

Adjusted EBITDA

$132m

Adjusted EBITDA Margin

12%

Environmental cost statement

Showing data for FY2023

USD MM	2020	2021	2022	2023
OPERATIONAL SOCIAL COST OF CARBON

		20.58%	8.80%	7.48%
	0.25%	0.27%	0.29%	0.31%

		43.60%	9.77%	-36.96%
	0.13%	0.17%	0.18%	0.12%
	$4m	$5m	$5m	$5m
		28.51%	9.17%	-9.72%
	0.38%	0.44%	0.48%	0.43%
INDIRECT SOCIAL COST OF CARBON

		106.86%	-15.13%	-11.56%
	24.02%	44.82%	37.69%	33.35%

		105.64%	-14.90%	-11.54%
	24.40%	45.26%	38.17%	33.78%
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates. Scope 2: Social Cost of Carbon is calculated using market-based emissions data.

Environmental cost bridge

Showing data for FY2023

USD MM	2020	2021	2022	2023
	$1,020m	$1,131m	$1,142m	$1,141m
		10.88%	0.91%	-0.04%
	$912m	$976m	$1,007m	$1,005m
	89.39%	86.28%	88.19%	88.04%
	$108m	$155m	$135m	$136m
	10.61%	13.72%	11.81%	11.96%
	$24m	$88m	$67m	$68m
	2.39%	7.82%	5.85%	5.98%
ENVIRONMENTAL COST DATA
	$4m	$5m	$5m	$5m
	0.38%	0.44%	0.48%	0.43%
FINANCIAL DATA ADJUSTED FOR OPERATIONAL ENVIRONMENTAL COST
	$104m	$150m	$129m	$132m
	10.23%	13.28%	11.33%	11.53%
	$21m	$83m	$61m	$63m
	2.01%	7.38%	5.38%	5.55%
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates.

USD MM

2020

2021

2022

2023

INCOME STATEMENT

$1,020m

$1,131m

$1,142m

$1,141m

10.88%

0.91%

-0.04%

$912m

$976m

$1,007m

$1,005m

89.39%

86.28%

88.19%

88.04%

$108m

$155m

$135m

$136m

10.61%

13.72%

11.81%

11.96%

$24m

$88m

$67m

$68m

2.39%

7.82%

5.85%

5.98%

ENVIRONMENTAL COST DATA

$4m

$5m

0.38%

0.44%

0.48%

0.43%

FINANCIAL DATA ADJUSTED FOR OPERATIONAL ENVIRONMENTAL COST

$104m

$150m

$129m

$132m

10.23%

13.28%

11.33%

11.53%

$21m

$83m

$61m

$63m

2.01%

7.38%

5.38%

5.55%

All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates.

NAME

COUNTRY

OPERATIONAL ENV. COST

OPERATIONAL ENV. COST INTENSITY

Nilfisk Holding A/S

$5m

0.43%

Estimated Social Cost of Carbon Scope 3 breakdown

Percentage breakdown of Social Cost of Carbon Scope 3 into various categories

Showing data for FY2023

SCOPE 3 CATEGORY	Company (USD)	Company %	Industry Avg (USD)	Industry Avg %
Purchased goods (1 & 2)	$92m	29.84%	N/A	N/A
Energy-related activities (3)	$0m	0.00%	N/A	N/A
Upstream transportation (4)	$3m	1.09%	N/A	N/A
Waste (5)	$1m	0.33%	N/A	N/A
Business travel (6)	$0m	0.13%	N/A	N/A
Commuting (7)	$0m	0.10%	N/A	N/A
Upstream leased assets (8)	N/A	N/A	N/A	N/A
Downstream transportation (9)	$4m	1.23%	N/A	N/A
Processing of products (10)	N/A	N/A	N/A	N/A
Use of products (11)	$205m	66.37%	N/A	N/A
Final treatment of products (12)	$3m	0.90%	N/A	N/A
Downstream leased assets (13)	N/A	N/A	N/A	N/A
Franchises (14)	N/A	N/A	N/A	N/A
Investments (15)	N/A	N/A	N/A	N/A
Total	$309m	100.00%	$0m	100.00%

Scope 3 breakdown visualization

Showing data for FY2023

Company Overview for Nilfisk Holding A/S

Nilfisk Holding A/SMANUFACTURE OF OTHER GENERAL-PURPOSE MACHINERY