Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordjysk Port Teknik ApS

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% 1.8% 1.8%   Bankruptcy risk   1.8% 1.4% 1.2% 1.1% 0.8% 0.7% 8.4% 8.3%   Credit score (0-100)   73 79 80 82 92 92 8 8   Credit rating   BBB BBB BBB BBB A A B B   Credit limit (kDKK)   2.0 34.8 75.8 191.9 392.8 468.3 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   2,484 2,436 2,408 2,641 3,521 3,913 0.0 0.0   EBITDA   389 464 578 970 1,375 1,691 0.0 0.0   EBIT   132 190 261 652 1,048 1,427 0.0 0.0   Pre-tax profit (PTP)   135.5 191.9 259.2 643.0 1,040.7 1,438.6 0.0 0.0   Net earnings   104.0 148.8 199.4 500.5 810.8 1,171.5 0.0 0.0   Pre-tax profit without non-rec. items   135 192 259 643 1,041 1,439 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   451 603 577 391 330 707 0.0 0.0   Shareholders equity total   2,739 2,788 2,837 3,138 2,949 3,165 2,315 2,315   Interest-bearing liabilities   49.2 103 9.7 76.7 1,091 2,100 0.0 0.0   Balance sheet total (assets)   4,205 3,838 4,231 4,848 5,530 7,106 2,315 2,315   Net Debt   -954 -784 -1,186 -1,994 2.3 774 -1,560 -1,560     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   2,484 2,436 2,408 2,641 3,521 3,913 0.0 0.0   Gross profit growth   0.0% -1.9% -1.2% 9.7% 33.3% 11.1% -100.0% 0.0%   Employees   4 4 4 4 0 9 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   4,205 3,838 4,231 4,848 5,530 7,106 2,315 2,315   Balance sheet change%   0.0% -8.7% 10.2% 14.6% 14.1% 28.5% -67.4% 0.0%   Added value   389.4 463.6 578.5 969.8 1,366.0 1,691.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,872 -308 -530 -690 -574 -64 -707 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   5.3% 7.8% 10.8% 24.7% 29.8% 36.5% 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 %   3.3% 4.8% 6.6% 14.4% 20.3% 23.7% 0.0% 0.0%   ROI %   4.3% 6.0% 8.3% 19.6% 27.1% 30.7% 0.0% 0.0%   ROE %   3.8% 5.4% 7.1% 16.8% 26.6% 38.3% 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 %   65.1% 72.6% 67.1% 64.7% 53.3% 44.5% 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, %   -245.0% -169.1% -205.0% -205.6% 0.2% 45.8% 0.0% 0.0%   Gearing %   1.8% 3.7% 0.3% 2.4% 37.0% 66.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 2.0% 12.6% 21.9% 1.9% 3.7% 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   1.9 2.4 2.0 2.2 1.7 1.4 0.0 0.0   Current Ratio   2.0 2.6 2.2 2.3 1.8 1.5 0.0 0.0   Cash and cash equivalent   1,003.2 886.6 1,195.5 2,070.3 1,088.2 1,325.6 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   1,018.0 1,065.9 1,253.5 1,877.9 1,882.0 1,907.9 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  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   97 116 145 242 0 188 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   97 116 145 242 0 188 0 0   EBIT / employee   33 48 65 163 0 159 0 0   Net earnings / employee   26 37 50 125 0 130 0 0