Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NTG Frigo East 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  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% 5.7% 5.7%   Bankruptcy risk   1.5% 2.7% 3.8% 3.6% 2.6% 2.9% 9.4% 9.2%   Credit score (0-100)   78 62 51 51 61 57 26 27   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   45.4 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)  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   7,212 6,866 8,925 11,912 14,274 13,616 0.0 0.0   EBITDA   3,554 2,694 4,495 7,007 8,833 8,396 0.0 0.0   EBIT   3,464 2,596 4,406 7,007 8,833 8,396 0.0 0.0   Pre-tax profit (PTP)   3,371.6 2,627.8 4,354.6 7,040.9 9,198.7 8,775.0 0.0 0.0   Net earnings   2,604.8 2,034.5 3,394.1 5,478.6 7,169.0 6,830.1 0.0 0.0   Pre-tax profit without non-rec. items   3,372 2,628 4,355 7,041 9,199 8,775 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   292 195 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   5,325 4,959 6,353 8,832 11,001 10,831 3,531 3,531   Interest-bearing liabilities   128 124 39.5 39.4 143 195 0.0 0.0   Balance sheet total (assets)   15,297 16,990 22,036 30,792 31,910 30,278 3,531 3,531   Net Debt   -4,681 -325 28.7 19.8 124 181 -3,531 -3,531     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   7,212 6,866 8,925 11,912 14,274 13,616 0.0 0.0   Gross profit growth   35.8% -4.8% 30.0% 33.5% 19.8% -4.6% -100.0% 0.0%   Employees   0 0 0 0 0 10 0 0   Employee growth %   -100.0% 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)   15,297 16,990 22,036 30,792 31,910 30,278 3,531 3,531   Balance sheet change%   45.9% 11.1% 29.7% 39.7% 3.6% -5.1% -88.3% 0.0%   Added value   3,553.8 2,693.8 4,495.3 7,007.2 8,833.1 8,396.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   203 -195 -284 0 0 0 0 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 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 (%)   48.0% 37.8% 49.4% 58.8% 61.9% 61.7% 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 %   26.9% 17.1% 22.8% 26.7% 29.5% 28.3% 0.0% 0.0%   ROI %   68.1% 52.5% 77.7% 92.5% 92.3% 79.3% 0.0% 0.0%   ROE %   51.9% 39.6% 60.0% 72.2% 72.3% 62.6% 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 %   34.8% 29.2% 28.8% 28.7% 34.5% 35.8% 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, %   -131.7% -12.1% 0.6% 0.3% 1.4% 2.2% 0.0% 0.0%   Gearing %   2.4% 2.5% 0.6% 0.4% 1.3% 1.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   145.6% 109.1% 127.0% 51.8% 46.8% 10.7% 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   1.5 1.4 1.4 1.4 1.5 1.6 0.0 0.0   Current Ratio   1.5 1.4 1.4 1.4 1.5 1.6 0.0 0.0   Cash and cash equivalent   4,808.7 449.0 10.8 19.6 19.1 14.3 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   5,032.2 4,764.3 6,353.4 8,832.0 11,001.0 10,831.1 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  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 0 0 840 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 840 0 0   EBIT / employee   0 0 0 0 0 840 0 0   Net earnings / employee   0 0 0 0 0 683 0 0