Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NYTTIGT NETVÆRK ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.4% 0.4%   Bankruptcy risk   6.8% 5.5% 6.0% 5.0% 4.7% 5.9% 13.5% 13.3%   Credit score (0-100)   37 43 39 42 45 33 17 17   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   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)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,161 1,246 1,336 1,546 1,577 1,282 0.0 0.0   EBITDA   51.7 202 189 276 227 45.5 0.0 0.0   EBIT   27.0 187 182 276 227 45.5 0.0 0.0   Pre-tax profit (PTP)   24.5 186.1 179.0 269.8 223.2 44.5 0.0 0.0   Net earnings   18.7 145.1 139.5 210.3 173.5 34.1 0.0 0.0   Pre-tax profit without non-rec. items   24.5 186 179 270 223 44.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   22.1 7.2 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   163 208 197 268 231 92.2 42.2 42.2   Interest-bearing liabilities   0.0 0.0 0.0 8.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   320 399 477 522 436 266 42.2 42.2   Net Debt   -267 -294 -385 -433 -175 -82.5 -42.2 -42.2     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   1,161 1,246 1,336 1,546 1,577 1,282 0.0 0.0   Gross profit growth   -18.7% 7.3% 7.3% 15.7% 2.1% -18.7% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   320 399 477 522 436 266 42 42   Balance sheet change%   -45.2% 24.7% 19.4% 9.6% -16.5% -38.9% -84.2% 0.0%   Added value   51.7 201.8 189.4 276.1 227.1 45.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -50 -30 -14 0 0 -0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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 (%)   2.3% 15.0% 13.6% 17.9% 14.4% 3.5% 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 %   6.0% 52.0% 41.6% 55.3% 47.7% 13.1% 0.0% 0.0%   ROI %   10.3% 100.5% 89.9% 116.7% 90.1% 28.5% 0.0% 0.0%   ROE %   7.2% 78.3% 68.8% 90.4% 69.6% 21.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   50.8% 52.1% 41.4% 51.2% 53.0% 34.6% 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, %   -516.8% -145.8% -203.1% -157.0% -77.1% -181.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 3.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   687.8% 0.0% 14,504.5% 155.8% 128.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.9 2.0 1.7 2.1 2.1 1.4 0.0 0.0   Current Ratio   1.9 2.0 1.7 2.1 2.1 1.4 0.0 0.0   Cash and cash equivalent   267.4 294.3 384.9 441.3 175.0 82.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e 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   142.2 200.7 197.3 267.6 231.1 78.3 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   26 101 95 138 114 23 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   26 101 95 138 114 23 0 0   EBIT / employee   13 93 91 138 114 23 0 0   Net earnings / employee   9 73 70 105 87 17 0 0