Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NCM PROJECT P/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% 2.0% 2.0%   Bankruptcy risk   2.9% 3.6% 3.2% 5.2% 4.2% 3.2% 16.7% 16.3%   Credit score (0-100)   59 53 55 41 48 55 10 11   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   2,480 2,420 2,152 1,867 2,221 1,597 0.0 0.0   EBITDA   38.0 31.5 55.3 26.0 26.2 9.9 0.0 0.0   EBIT   26.4 15.4 35.6 21.1 22.1 5.7 0.0 0.0   Pre-tax profit (PTP)   20.4 8.3 27.3 12.3 16.1 7.0 0.0 0.0   Net earnings   20.4 8.3 27.3 12.3 16.1 7.0 0.0 0.0   Pre-tax profit without non-rec. items   20.4 8.3 27.3 12.3 16.1 7.0 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   28.1 32.8 13.2 8.3 4.2 0.0 0.0 0.0   Shareholders equity total   790 798 826 513 529 536 36.0 36.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 866 353 0.0 0.0   Balance sheet total (assets)   1,285 2,010 1,725 1,443 1,881 1,432 36.0 36.0   Net Debt   -495 -1,179 -1,072 -406 190 -27.2 -36.0 -36.0     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   2,480 2,420 2,152 1,867 2,221 1,597 0.0 0.0   Gross profit growth   -20.8% -2.4% -11.1% -13.2% 19.0% -28.1% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   1,285 2,010 1,725 1,443 1,881 1,432 36 36   Balance sheet change%   -41.4% 56.5% -14.2% -16.4% 30.3% -23.9% -97.5% 0.0%   Added value   38.0 31.5 55.3 26.0 26.9 9.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -23 -11 -39 -10 -8 -8 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 (%)   1.1% 0.6% 1.7% 1.1% 1.0% 0.4% 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 %   1.5% 0.9% 1.9% 1.5% 1.3% 0.5% 0.0% 0.0%   ROI %   3.4% 1.9% 4.4% 3.6% 2.3% 0.7% 0.0% 0.0%   ROE %   2.6% 1.0% 3.4% 1.8% 3.1% 1.3% 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 %   61.5% 39.7% 47.8% 35.5% 28.1% 37.4% 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, %   -1,302.2% -3,745.6% -1,940.4% -1,564.5% 726.0% -275.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 163.7% 65.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 1.4% 0.2% 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   2.5 1.6 1.9 1.5 1.4 1.6 0.0 0.0   Current Ratio   2.5 1.6 1.9 1.5 1.4 1.6 0.0 0.0   Cash and cash equivalent   495.4 1,178.5 1,072.5 406.4 675.1 380.0 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   732.5 736.1 783.1 475.3 495.5 506.7 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   13 10 18 9 9 3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   13 10 18 9 9 3 0 0   EBIT / employee   9 5 12 7 7 2 0 0   Net earnings / employee   7 3 9 4 5 2 0 0