Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NTG FRIGO 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% 2.1% 2.1%   Bankruptcy risk   2.5% 3.0% 4.3% 3.5% 2.9% 3.3% 16.7% 16.3%   Credit score (0-100)   65 59 48 52 58 53 10 11   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.1 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   11,150 11,044 14,629 22,487 15,932 13,204 0.0 0.0   EBITDA   7,007 6,698 8,494 15,056 8,733 5,043 0.0 0.0   EBIT   6,696 6,373 8,494 15,056 8,733 5,043 0.0 0.0   Pre-tax profit (PTP)   6,870.5 6,694.7 8,705.6 15,199.8 8,601.0 5,183.5 0.0 0.0   Net earnings   5,350.0 5,177.7 7,036.5 11,739.8 6,729.4 4,043.7 0.0 0.0   Pre-tax profit without non-rec. items   6,870 6,695 8,706 15,200 8,601 5,184 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   7,593 3,770 7,536 12,240 7,229 4,544 43.7 43.7   Interest-bearing liabilities   174 2,322 3,888 278 537 590 0.0 0.0   Balance sheet total (assets)   26,530 23,374 34,941 35,312 25,622 24,344 43.7 43.7   Net Debt   173 2,322 3,888 278 537 590 -43.7 -43.7     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   11,150 11,044 14,629 22,487 15,932 13,204 0.0 0.0   Gross profit growth   5.4% -1.0% 32.5% 53.7% -29.1% -17.1% -100.0% 0.0%   Employees   0 0 0 0 0 16 0 0   Employee growth %   -100.0% 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)   26,530 23,374 34,941 35,312 25,622 24,344 44 44   Balance sheet change%   8.6% -11.9% 49.5% 1.1% -27.4% -5.0% -99.8% 0.0%   Added value   7,007.0 6,698.3 8,494.0 15,056.2 8,733.0 5,043.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -622 -651 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 (%)   60.1% 57.7% 58.1% 67.0% 54.8% 38.2% 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 %   28.2% 28.3% 30.7% 43.3% 29.0% 21.1% 0.0% 0.0%   ROI %   106.3% 101.2% 101.9% 127.0% 87.2% 81.9% 0.0% 0.0%   ROE %   90.4% 91.1% 124.5% 118.7% 69.1% 68.7% 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 %   28.6% 16.1% 21.6% 34.7% 28.2% 18.7% 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, %   2.5% 34.7% 45.8% 1.8% 6.2% 11.7% 0.0% 0.0%   Gearing %   2.3% 61.6% 51.6% 2.3% 7.4% 13.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   38.7% 28.6% 7.5% 0.6% 60.6% 17.8% 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   1.3 1.1 1.3 1.5 1.4 1.2 0.0 0.0   Current Ratio   1.3 1.1 1.3 1.5 1.4 1.2 0.0 0.0   Cash and cash equivalent   0.1 0.1 0.0 0.0 0.0 0.0 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   5,135.1 1,629.7 7,536.5 12,251.2 7,229.4 4,543.7 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   0 0 0 0 0 315 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 315 0 0   EBIT / employee   0 0 0 0 0 315 0 0   Net earnings / employee   0 0 0 0 0 253 0 0