Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Næstved Kloakservice 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 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   0.0% 7.2% 6.0% 2.8% 4.6% 5.0% 12.0% 12.0%   Credit score (0-100)   0 33 37 59 45 44 20 20   Credit rating   N/A 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)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 449 1,736 2,570 2,167 2,510 0.0 0.0   EBITDA   0.0 307 1,168 824 122 -19.0 0.0 0.0   EBIT   0.0 275 1,091 745 20.3 -120 0.0 0.0   Pre-tax profit (PTP)   0.0 275.0 1,070.6 727.2 20.3 -116.6 0.0 0.0   Net earnings   0.0 232.8 968.9 662.6 -43.7 -155.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 275 1,071 727 20.3 -117 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 444 367 407 306 206 0.0 0.0   Shareholders equity total   0.0 383 1,352 1,957 1,854 1,699 1,549 1,549   Interest-bearing liabilities   0.0 390 405 464 517 517 0.0 0.0   Balance sheet total (assets)   0.0 887 2,092 2,775 2,910 2,852 1,549 1,549   Net Debt   0.0 17.3 -427 -473 -941 -903 -1,549 -1,549     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   0.0 449 1,736 2,570 2,167 2,510 0.0 0.0   Gross profit growth   0.0% 0.0% 286.3% 48.1% -15.7% 15.9% -100.0% 0.0%   Employees   0 1 2 3 3 5 0 0   Employee growth %   0.0% 0.0% 100.0% 50.0% 0.0% 66.7% -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)   0 887 2,092 2,775 2,910 2,852 1,549 1,549   Balance sheet change%   0.0% 0.0% 135.9% 32.6% 4.9% -2.0% -45.7% 0.0%   Added value   0.0 307.0 1,168.4 823.8 99.6 -19.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 412 -155 -39 -203 -201 -206 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 -1.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   0.0% 61.2% 62.9% 29.0% 0.9% -4.8% 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 %   0.0% 31.0% 73.4% 30.8% 1.1% -4.0% 0.0% 0.0%   ROI %   0.0% 35.6% 86.5% 35.8% 1.3% -5.0% 0.0% 0.0%   ROE %   0.0% 60.8% 111.7% 40.1% -2.3% -8.8% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 43.2% 64.6% 70.5% 63.7% 59.6% 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% 5.7% -36.5% -57.4% -774.5% 4,761.3% 0.0% 0.0%   Gearing %   0.0% 101.8% 30.0% 23.7% 27.9% 30.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.1% 5.8% 4.9% 2.3% 0.5% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.9 2.3 2.9 2.4 2.3 0.0 0.0   Current Ratio   0.0 0.9 2.3 2.9 2.4 2.3 0.0 0.0   Cash and cash equivalent   0.0 372.4 832.1 937.3 1,458.2 1,420.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   0.0 -75.5 962.5 1,527.3 1,525.9 1,470.5 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 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 307 584 275 33 -4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 307 584 275 41 -4 0 0   EBIT / employee   0 275 546 248 7 -24 0 0   Net earnings / employee   0 233 484 221 -15 -31 0 0