Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NUUK KØBMANDSHANDEL A/S 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4% 3.4%   Bankruptcy risk   4.8% 4.2% 4.9% 3.9% 3.7% 3.2% 4.5% 4.4%   Credit score (0-100)   46 48 43 50 51 56 47 47   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   23,778 28,616 28,819 31,256 33,152 35,110 0.0 0.0   EBITDA   -1,710 4,379 2,439 2,646 4,454 4,255 0.0 0.0   EBIT   -4,257 2,284 516 1,015 2,951 2,602 0.0 0.0   Pre-tax profit (PTP)   -3,962.1 2,096.5 299.2 804.8 2,672.5 2,283.2 0.0 0.0   Net earnings   -1,695.1 1,521.1 204.7 561.1 2,062.4 1,698.3 0.0 0.0   Pre-tax profit without non-rec. items   -3,962 2,097 299 805 2,672 2,283 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   19,091 4,605 4,948 5,826 5,904 10,336 0.0 0.0   Shareholders equity total   5,561 4,351 4,556 5,117 7,179 8,878 6,348 6,348   Interest-bearing liabilities   8,997 660 761 734 1,817 6,937 0.0 0.0   Balance sheet total (assets)   43,501 28,417 27,803 30,683 32,582 42,265 6,348 6,348   Net Debt   5,886 -2,215 -1,436 -2,007 -506 4,849 -5,730 -5,730     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   23,778 28,616 28,819 31,256 33,152 35,110 0.0 0.0   Gross profit growth   -7.4% 20.3% 0.7% 8.5% 6.1% 5.9% -100.0% 0.0%   Employees   85 75 86 62 79 79 0 0   Employee growth %   -4.5% -11.8% 14.7% -27.9% 27.4% 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)   43,501 28,417 27,803 30,683 32,582 42,265 6,348 6,348   Balance sheet change%   -10.1% -34.7% -2.2% 10.4% 6.2% 29.7% -85.0% 0.0%   Added value   -1,710.3 4,379.1 2,439.4 2,646.0 4,582.8 4,255.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,082 -14,748 -3,161 -710 -1,246 3,773 -12,376 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   -17.9% 8.0% 1.8% 3.2% 8.9% 7.4% 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 %   -7.6% 6.4% 1.8% 3.5% 9.3% 7.0% 0.0% 0.0%   ROI %   -14.9% 16.7% 7.8% 13.4% 32.5% 19.1% 0.0% 0.0%   ROE %   -26.4% 30.7% 4.6% 11.6% 33.5% 21.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   12.8% 15.3% 16.4% 16.7% 22.0% 21.0% 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, %   -344.1% -50.6% -58.9% -75.9% -11.4% 114.0% 0.0% 0.0%   Gearing %   161.8% 15.2% 16.7% 14.3% 25.3% 78.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 3.9% 30.5% 28.1% 21.9% 7.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.2 0.2 0.2 0.3 0.2 0.2 0.0 0.0   Current Ratio   0.9 1.0 1.0 1.0 1.1 1.0 0.0 0.0   Cash and cash equivalent   3,111.1 2,875.3 2,196.9 2,740.6 2,322.7 2,087.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -3,344.8 -109.1 -483.1 -224.7 2,095.3 -690.2 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -20 58 28 43 58 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -20 58 28 43 56 54 0 0   EBIT / employee   -50 30 6 16 37 33 0 0   Net earnings / employee   -20 20 2 9 26 21 0 0