Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NKT CABLES GROUP 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% 1.1% 1.1%   Bankruptcy risk   5.4% 5.2% 6.4% 1.9% 1.5% 1.9% 5.3% 5.3%   Credit score (0-100)   43 44 37 69 76 68 42 42   Credit rating   BBB BBB BBB A A A BBB BBB   Credit limit (kEUR)   0.0 0.0 0.0 35.2 666.8 22.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kEUR)  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   6,501 12,017 9,622 15,648 19,375 27,549 0.0 0.0   EBITDA   -8,181 -7,122 -10,212 -4,407 380 420 0.0 0.0   EBIT   -8,181 -7,122 -10,212 -4,839 -50.0 0.0 0.0 0.0   Pre-tax profit (PTP)   -7,902.0 -8,695.0 -21,043.0 -22,825.0 -18,668.0 -38,242.0 0.0 0.0   Net earnings   -7,902.0 -8,695.0 -21,043.0 -17,033.0 -14,494.0 -29,986.0 0.0 0.0   Pre-tax profit without non-rec. items   -8,181 -7,122 -10,212 -22,825 -18,693 -42,188 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kEUR)  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 0.0 567 454 1,263 0.0 0.0   Shareholders equity total   199,128 190,433 169,390 153,885 142,772 115,181 88,206 88,206   Interest-bearing liabilities   0.0 0.0 0.0 1,005,092 928,388 1,113,587 0.0 0.0   Balance sheet total (assets)   803,497 774,504 526,960 1,172,922 1,079,231 1,237,894 88,206 88,206   Net Debt   0.0 0.0 0.0 1,005,092 928,388 1,113,587 -88,006 -88,006     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   6,501 12,017 9,622 15,648 19,375 27,549 0.0 0.0   Gross profit growth   0.0% 84.8% -19.9% 62.6% 23.8% 42.2% -100.0% 0.0%   Employees   0 0 0 90 83 95 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% -7.8% 14.5% -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)   803,497 774,504 526,960 1,172,922 1,079,231 1,237,894 88,206 88,206   Balance sheet change%   2.9% -3.6% -32.0% 122.6% -8.0% 14.7% -92.9% 0.0%   Added value   -8,181.0 -7,122.0 -10,212.0 -4,407.0 382.0 420.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -718 0 0 960 -860 127 -1,309 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 0.0 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 (%)   -125.8% -59.3% -106.1% -30.9% -0.3% 0.0% 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 %   -1.0% -0.9% -1.6% -0.4% 0.9% 0.4% 0.0% 0.0%   ROI %   -1.0% -0.9% -1.6% -0.4% 1.0% 0.4% 0.0% 0.0%   ROE %   -3.9% -4.5% -11.7% -10.5% -9.8% -23.2% 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 %   100.0% 100.0% 100.0% 13.1% 13.2% 9.3% 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, %   0.0% 0.0% 0.0% -22,806.7% 244,312.6% 265,139.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 653.1% 650.3% 966.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 3.8% 3.0% 4.6% 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   0.0 0.0 0.0 0.3 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.3 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 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   0.0 0.0 0.0 -570,291.0 -657,311.0 -839,971.0 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 -49 5 4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -49 5 4 0 0   EBIT / employee   0 0 0 -54 -1 0 0 0   Net earnings / employee   0 0 0 -189 -175 -316 0 0