Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NOCholding A/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  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 5.0% 4.9%   Credit score (0-100)   0 0 0 0 0 0 44 44   Credit rating   N/A N/A N/A N/A N/A N/A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 3,684.1 3,749.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 12,121 13,219 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 -1,982 2,228 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 -1,982 874 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 -2,721.0 -433.0 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 -2,227.0 -354.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 -2,987 -993 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Tangible assets total   0.0 0.0 0.0 0.0 15,511 13,412 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 29,407 27,455 23,831 23,831   Interest-bearing liabilities   0.0 0.0 0.0 0.0 8,135 6,863 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 70,335 65,058 23,831 23,831   Net Debt   0.0 0.0 0.0 0.0 -3,559 -7,113 -23,623 -23,623     See the entire balance sheet 1000.0 Volume  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e 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 0.0 12,121 13,219 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 9.1% -100.0% 0.0%   Employees   0 0 0 0 284 274 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -3.5% -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 0 70,335 65,058 23,831 23,831   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% -7.5% -63.4% 0.0%   Added value   0.0 0.0 0.0 0.0 -1,982.0 2,228.0 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 0 15,868 -228 -14,102 -2,684   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 0.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e 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% 0.0% -16.4% 6.6% 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% 0.0% 0.0% -2.7% 1.6% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% -4.4% 2.6% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% -8.6% -1.4% 0.0% 0.0%   1000.0 Solidity  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 44.1% 44.1% 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% 0.0% 179.6% -319.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 27.7% 25.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 26.7% 28.1% 0.0% 0.0%   1000.0 Liquidity  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.1 1.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.8 1.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 11,694.0 13,976.0 0.0 0.0   1000.0 Capital use efficiency  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e 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 0.0 21,451.0 21,873.0 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  2008 N/A 2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014e N/A 2015e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -7 8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -7 8 0 0   EBIT / employee   0 0 0 0 -7 3 0 0   Net earnings / employee   0 0 0 0 -8 -1 0 0