Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NCG Trading 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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   28.0% 16.4% 15.7% 20.5% 11.7% 7.9% 18.2% 18.0%   Credit score (0-100)   3 12 12 4 20 30 8 8   Credit rating   B BB BB B BB BB B B   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)  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   1,391 1,065 396 532 962 600 0.0 0.0   EBITDA   -325 -162 -285 -733 372 -103 0.0 0.0   EBIT   -333 -167 -285 -733 372 -103 0.0 0.0   Pre-tax profit (PTP)   -334.1 -133.3 -315.4 -767.3 309.0 -190.3 0.0 0.0   Net earnings   -260.6 -103.9 -246.0 -759.5 309.0 -59.3 0.0 0.0   Pre-tax profit without non-rec. items   -334 -133 -315 -767 309 -190 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   4.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -327 -431 -677 -1,436 -1,127 -1,186 -1,395 -1,395   Interest-bearing liabilities   177 407 644 1,096 1,247 3,580 1,395 1,395   Balance sheet total (assets)   330 248 174 467 405 2,605 0.0 0.0   Net Debt   -33.0 188 549 637 842 3,404 1,395 1,395     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   1,391 1,065 396 532 962 600 0.0 0.0   Gross profit growth   -9.4% -23.4% -62.8% 34.2% 80.9% -37.7% -100.0% 0.0%   Employees   4 2 2 2 2 2 0 0   Employee growth %   0.0% -50.0% 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)   330 248 174 467 405 2,605 0 0   Balance sheet change%   -30.9% -24.9% -29.7% 167.9% -13.3% 543.4% -100.0% 0.0%   Added value   -325.5 -162.5 -285.4 -733.1 372.5 -102.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -15 -9 0 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 1.0 -1.0 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 (%)   -23.9% -15.7% -72.0% -137.8% 38.7% -17.1% 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 %   -55.5% -13.7% -37.3% -53.2% 21.7% -3.9% 0.0% 0.0%   ROI %   -312.8% -31.3% -54.3% -84.2% 31.8% -4.2% 0.0% 0.0%   ROE %   -64.5% -36.0% -116.5% -236.9% 70.9% -3.9% 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 %   -51.0% -63.5% -79.5% -75.5% -73.6% -31.3% -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, %   10.1% -115.5% -192.5% -86.9% 226.1% -3,319.1% 0.0% 0.0%   Gearing %   -54.2% -94.6% -95.2% -76.3% -110.6% -301.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 14.3% 5.7% 4.0% 5.4% 3.6% 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   0.5 0.4 0.2 0.2 0.3 0.1 0.0 0.0   Current Ratio   0.5 0.4 0.2 0.2 0.3 0.7 0.0 0.0   Cash and cash equivalent   210.1 219.5 95.0 458.8 404.8 175.9 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   -358.0 -430.6 -676.6 -1,436.1 -1,127.1 -1,186.3 -697.3 -697.3   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   -81 -81 -143 -367 186 -51 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -81 -81 -143 -367 186 -51 0 0   EBIT / employee   -83 -83 -143 -367 186 -51 0 0   Net earnings / employee   -65 -52 -123 -380 155 -30 0 0