Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NCT Ejendomme 2017 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.6% 1.5% 1.9% 2.1% 1.9% 1.5% 8.3% 8.3%   Credit score (0-100)   76 77 69 66 68 76 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   15.2 31.4 2.1 0.4 1.5 32.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   811 780 684 597 833 925 0.0 0.0   EBITDA   769 780 684 597 833 925 0.0 0.0   EBIT   678 689 593 504 713 807 0.0 0.0   Pre-tax profit (PTP)   618.8 661.7 575.0 479.6 652.2 789.2 0.0 0.0   Net earnings   520.1 516.2 448.5 374.1 508.8 615.9 0.0 0.0   Pre-tax profit without non-rec. items   619 662 575 480 652 789 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   9,937 9,845 9,754 9,726 10,262 9,540 0.0 0.0   Shareholders equity total   5,750 6,267 6,715 7,089 7,598 8,214 6,729 6,729   Interest-bearing liabilities   4,683 3,040 2,957 2,669 2,130 716 0.0 0.0   Balance sheet total (assets)   11,131 10,118 10,346 10,408 10,378 9,698 6,729 6,729   Net Debt   4,641 2,942 2,456 2,057 2,055 572 -6,729 -6,729     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   811 780 684 597 833 925 0.0 0.0   Gross profit growth   33.1% -3.8% -12.3% -12.8% 39.6% 11.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   11,131 10,118 10,346 10,408 10,378 9,698 6,729 6,729   Balance sheet change%   -1.6% -9.1% 2.3% 0.6% -0.3% -6.6% -30.6% 0.0%   Added value   769.2 779.8 684.1 596.6 805.7 924.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,361 -182 -3 -282 416 -840 -8,123 -1,435   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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   83.6% 88.3% 86.7% 84.5% 85.6% 87.2% 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 %   6.0% 6.6% 6.0% 5.0% 7.0% 8.1% 0.0% 0.0%   ROI %   6.3% 6.9% 6.2% 5.1% 7.1% 8.3% 0.0% 0.0%   ROE %   9.5% 8.6% 6.9% 5.4% 6.9% 7.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   51.7% 61.9% 64.9% 68.1% 73.2% 84.7% 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, %   603.3% 377.2% 359.0% 344.9% 246.7% 61.9% 0.0% 0.0%   Gearing %   81.4% 48.5% 44.0% 37.7% 28.0% 8.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 1.1% 1.3% 1.5% 3.0% 1.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.5 0.1 0.3 0.5 0.0 0.2 0.0 0.0   Current Ratio   0.5 0.1 0.3 0.5 0.0 0.2 0.0 0.0   Cash and cash equivalent   41.5 98.3 501.2 612.1 75.4 144.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -1,044.5 -1,260.7 -1,063.4 -709.9 -2,264.3 -821.1 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0