Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NEWCOPTER ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.7% 9.9% 11.7% 7.4% 10.9% 17.4% 20.4% 20.4%   Credit score (0-100)   38 26 22 33 21 8 4 5   Credit rating   BBB BB BB BB BB B B B   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   298 -342 -124 759 -125 -302 0.0 0.0   EBITDA   -238 -817 -607 247 -660 -342 0.0 0.0   EBIT   -328 -908 -707 147 -759 -441 0.0 0.0   Pre-tax profit (PTP)   -339.8 -927.0 -727.1 130.6 -766.7 -459.6 0.0 0.0   Net earnings   -265.2 -723.1 -567.3 101.9 -598.1 -358.5 0.0 0.0   Pre-tax profit without non-rec. items   -340 -927 -727 131 -767 -460 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   471 381 292 202 112 22.4 0.0 0.0   Shareholders equity total   1,144 1,021 454 556 557 199 -801 -801   Interest-bearing liabilities   134 290 384 92.5 183 73.1 801 801   Balance sheet total (assets)   1,538 1,603 1,117 932 1,079 509 0.0 0.0   Net Debt   134 289 384 92.5 183 73.1 801 801     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   298 -342 -124 759 -125 -302 0.0 0.0   Gross profit growth   0.0% 0.0% 63.9% 0.0% 0.0% -141.3% 0.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   1,538 1,603 1,117 932 1,079 509 0 0   Balance sheet change%   0.0% 4.2% -30.3% -16.6% 15.8% -52.9% -100.0% 0.0%   Added value   -238.2 -817.0 -607.4 246.6 -659.6 -341.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   381 -141 -199 -199 -199 -198 -22 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   -109.9% 265.3% 571.8% 19.3% 606.8% 146.0% 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 %   -21.3% -57.8% -52.0% 14.4% -75.5% -55.5% 0.0% 0.0%   ROI %   -24.0% -67.9% -65.8% 19.8% -109.4% -87.0% 0.0% 0.0%   ROE %   -23.2% -66.8% -76.9% 20.2% -107.5% -94.8% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   74.4% 63.7% 40.6% 59.6% 51.7% 39.1% -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, %   -56.3% -35.4% -63.2% 37.5% -27.7% -21.4% 0.0% 0.0%   Gearing %   11.7% 28.4% 84.6% 16.6% 32.8% 36.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.7% 9.2% 6.0% 6.9% 5.4% 14.9% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   3.5 2.0 1.2 1.9 1.8 1.6 0.0 0.0   Current Ratio   3.5 2.0 1.2 1.9 1.8 1.6 0.0 0.0   Cash and cash equivalent   0.3 0.1 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   758.2 600.4 132.9 334.6 436.2 176.6 -400.5 -400.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -238 -817 -607 247 -660 -342 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -238 -817 -607 247 -660 -342 0 0   EBIT / employee   -328 -908 -707 147 -759 -441 0 0   Net earnings / employee   -265 -723 -567 102 -598 -358 0 0