Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NATCO INTERNATIONAL 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.6% 3.8% 7.8% 4.8% 3.6% 2.7% 11.7% 11.7%   Credit score (0-100)   54 51 30 45 52 61 20 20   Credit rating   BBB BBB BB 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)  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   1,686 1,334 812 1,883 1,743 2,085 0.0 0.0   EBITDA   324 312 -514 539 461 833 0.0 0.0   EBIT   314 302 -522 533 460 827 0.0 0.0   Pre-tax profit (PTP)   301.0 297.0 -545.0 496.0 404.0 753.4 0.0 0.0   Net earnings   230.0 228.0 -429.0 380.0 308.0 579.3 0.0 0.0   Pre-tax profit without non-rec. items   301 297 -545 496 404 753 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   24.0 14.0 6.0 1.0 24.0 18.2 0.0 0.0   Shareholders equity total   1,488 1,486 837 1,217 1,525 2,104 1,904 1,904   Interest-bearing liabilities   33.0 137 230 640 655 773 0.0 0.0   Balance sheet total (assets)   2,161 2,663 2,271 2,680 3,026 4,086 1,904 1,904   Net Debt   -146 -472 -40.0 618 234 -566 -1,904 -1,904     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   1,686 1,334 812 1,883 1,743 2,085 0.0 0.0   Gross profit growth   6.6% -20.9% -39.1% 131.9% -7.4% 19.6% -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)   2,161 2,663 2,271 2,680 3,026 4,086 1,904 1,904   Balance sheet change%   -9.7% 23.2% -14.7% 18.0% 12.9% 35.0% -53.4% 0.0%   Added value   324.0 312.0 -514.0 539.0 466.0 833.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -25 -20 -16 -11 22 -12 -18 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 -1.0 1.0 2.0 3.0 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 (%)   18.6% 22.6% -64.3% 28.3% 26.4% 39.7% 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 %   13.8% 12.6% -21.2% 21.5% 16.1% 23.3% 0.0% 0.0%   ROI %   19.1% 19.0% -37.8% 36.1% 22.7% 32.5% 0.0% 0.0%   ROE %   15.4% 15.3% -36.9% 37.0% 22.5% 31.9% 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 %   68.9% 55.8% 36.9% 45.4% 50.4% 51.5% 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, %   -45.1% -151.3% 7.8% 114.7% 50.8% -68.0% 0.0% 0.0%   Gearing %   2.2% 9.2% 27.5% 52.6% 43.0% 36.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.4% 8.2% 12.5% 8.5% 8.6% 10.5% 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   1.3 1.1 0.8 0.7 1.0 1.4 0.0 0.0   Current Ratio   3.3 2.3 1.6 1.9 2.1 2.1 0.0 0.0   Cash and cash equivalent   179.0 609.0 270.0 22.0 421.0 1,339.5 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   1,481.0 1,508.0 864.0 1,249.0 1,554.0 2,111.9 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   108 104 -171 180 155 278 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   108 104 -171 180 154 278 0 0   EBIT / employee   105 101 -174 178 153 276 0 0   Net earnings / employee   77 76 -143 127 103 193 0 0