Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDIC CONTROL SYSTEMS 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% 1.9%   Bankruptcy risk   9.9% 5.1% 8.1% 11.9% 8.4% 6.2% 20.0% 15.4%   Credit score (0-100)   27 44 31 20 28 37 5 13   Credit rating   BB BBB BB BB BB BBB B 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)  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   1,797 1,835 1,581 1,424 1,315 1,274 0.0 0.0   EBITDA   431 202 183 -343 -261 128 0.0 0.0   EBIT   431 202 183 -343 -261 128 0.0 0.0   Pre-tax profit (PTP)   428.4 188.0 177.7 -351.9 -289.6 89.3 0.0 0.0   Net earnings   334.1 146.7 138.6 -351.9 -159.7 116.0 0.0 0.0   Pre-tax profit without non-rec. items   428 188 178 -352 -290 89.3 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   451 492 631 279 119 235 110 110   Interest-bearing liabilities   68.2 0.0 0.0 226 292 192 0.0 0.0   Balance sheet total (assets)   738 666 734 710 765 778 110 110   Net Debt   10.4 -330 -103 218 292 111 -110 -110     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   1,797 1,835 1,581 1,424 1,315 1,274 0.0 0.0   Gross profit growth   30.2% 2.1% -13.8% -9.9% -7.7% -3.1% -100.0% 0.0%   Employees   0 0 0 5 5 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -40.0% -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)   738 666 734 710 765 778 110 110   Balance sheet change%   46.1% -9.7% 10.2% -3.3% 7.8% 1.7% -85.9% 0.0%   Added value   431.4 202.3 182.7 -342.8 -260.8 128.1 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 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   2.0 3.0 4.0 -1.0 -2.0 1.0 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 (%)   24.0% 11.0% 11.6% -24.1% -19.8% 10.0% 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 %   69.4% 28.8% 26.1% -47.5% -35.4% 16.6% 0.0% 0.0%   ROI %   132.7% 40.0% 32.5% -60.4% -56.9% 30.5% 0.0% 0.0%   ROE %   117.6% 31.1% 24.7% -77.4% -80.3% 65.5% 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 %   61.2% 73.9% 85.9% 39.3% 15.6% 30.2% 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, %   2.4% -163.2% -56.2% -63.5% -112.1% 87.1% 0.0% 0.0%   Gearing %   15.1% 0.0% 0.0% 81.1% 245.5% 81.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.4% 41.8% 0.0% 8.1% 11.1% 16.0% 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   2.6 3.8 7.1 1.6 1.2 1.4 0.0 0.0   Current Ratio   2.6 3.8 7.1 1.6 1.2 1.4 0.0 0.0   Cash and cash equivalent   57.8 330.2 102.6 8.5 0.0 81.0 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   451.3 492.2 630.8 278.9 119.1 235.1 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  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   0 0 0 -69 -52 43 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -69 -52 43 0 0   EBIT / employee   0 0 0 -69 -52 43 0 0   Net earnings / employee   0 0 0 -70 -32 39 0 0