Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Neocortec 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  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% 3.3% 3.3%   Bankruptcy risk   11.8% 12.1% 10.4% 7.8% 5.9% 7.0% 17.2% 17.0%   Credit score (0-100)   22 21 23 30 39 33 9 10   Credit rating   BB BB BB BB 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   -2,933 -3,478 -2,219 448 1,741 656 0.0 0.0   EBITDA   -5,022 -5,788 -5,047 -3,535 -3,060 -4,449 0.0 0.0   EBIT   -5,074 -5,831 -5,047 -3,535 -3,060 -4,449 0.0 0.0   Pre-tax profit (PTP)   -5,070.4 -5,839.7 -5,047.5 -3,617.4 -3,137.6 -4,443.0 0.0 0.0   Net earnings   -3,961.6 -4,544.1 -3,669.0 -2,669.8 -2,275.5 -3,286.7 0.0 0.0   Pre-tax profit without non-rec. items   -5,070 -5,840 -5,047 -3,617 -3,138 -4,443 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   43.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -25,857 -30,401 -34,070 -36,739 -39,015 -42,302 -43,422 -43,422   Interest-bearing liabilities   27,331 32,022 35,726 38,793 40,900 46,900 43,422 43,422   Balance sheet total (assets)   2,235 2,228 2,728 2,983 2,243 5,096 0.0 0.0   Net Debt   27,248 31,812 35,235 38,593 39,924 46,580 43,422 43,422     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   -2,933 -3,478 -2,219 448 1,741 656 0.0 0.0   Gross profit growth   3.4% -18.6% 36.2% 0.0% 288.8% -62.3% -100.0% 0.0%   Employees   2 2 2 4 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 25.0% 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)   2,235 2,228 2,728 2,983 2,243 5,096 0 0   Balance sheet change%   29.6% -0.3% 22.4% 9.4% -24.8% 127.2% -100.0% 0.0%   Added value   -5,022.1 -5,788.0 -5,047.4 -3,535.3 -3,059.7 -4,448.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -104 -87 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   -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 (%)   173.0% 167.6% 227.5% -789.4% -175.7% -677.8% 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 %   -18.6% -19.2% -14.5% -9.2% -7.5% -10.0% 0.0% 0.0%   ROI %   -19.1% -19.6% -14.9% -9.5% -7.6% -10.1% 0.0% 0.0%   ROE %   -200.1% -203.6% -148.1% -93.5% -87.1% -89.6% 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 %   -92.0% -93.2% -92.6% -92.5% -94.6% -89.2% -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, %   -542.6% -549.6% -698.1% -1,091.6% -1,304.8% -1,047.1% 0.0% 0.0%   Gearing %   -105.7% -105.3% -104.9% -105.6% -104.8% -110.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.2% 0.3% 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   0.1 0.1 0.1 0.1 0.0 0.1 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   82.7 210.2 491.2 200.3 975.9 319.8 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   -25,900.0 -30,361.9 -33,997.3 -36,691.6 -38,972.4 -42,354.2 -21,710.9 -21,710.9   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   -2,511 -2,894 -2,524 -884 -612 -890 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2,511 -2,894 -2,524 -884 -612 -890 0 0   EBIT / employee   -2,537 -2,916 -2,524 -884 -612 -890 0 0   Net earnings / employee   -1,981 -2,272 -1,835 -667 -455 -657 0 0