Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NS 2 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 N/A 2019 2020/6 2020 2021/6 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% 0.4% 0.4%   Bankruptcy risk   0.0% 6.1% 3.1% 1.1% 0.5% 1.1% 7.9% 7.8%   Credit score (0-100)   0 40 56 84 99 83 31 31   Credit rating   N/A BBB BBB A AAA A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 1,042.9 4,780.3 1,855.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 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   0.0 -33.3 -31.1 1,304 5,667 5,457 0.0 0.0   EBITDA   0.0 -33.3 -31.1 1,304 5,667 5,457 0.0 0.0   EBIT   0.0 -33.3 11,162 12,580 3,770 -1,314 0.0 0.0   Pre-tax profit (PTP)   0.0 -33.4 11,055.3 11,981.5 2,309.5 -2,414.3 0.0 0.0   Net earnings   0.0 -26.4 8,623.3 9,154.2 1,799.3 -1,885.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -33.4 11,055 11,981 2,309 -2,414 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 763 89,861 121,602 119,745 112,975 0.0 0.0   Shareholders equity total   0.0 13.6 8,637 17,791 44,109 39,841 36,651 36,651   Interest-bearing liabilities   0.0 763 52,130 99,986 74,677 73,682 0.0 0.0   Balance sheet total (assets)   0.0 808 92,001 125,941 127,290 121,701 36,651 36,651   Net Debt   0.0 725 49,990 96,575 71,642 69,608 -36,651 -36,651     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 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   0.0 -33.3 -31.1 1,304 5,667 5,457 0.0 0.0   Gross profit growth   0.0% 0.0% 6.5% 0.0% 334.5% -3.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 808 92,001 125,941 127,290 121,701 36,651 36,651   Balance sheet change%   0.0% 0.0% 11,289.5% 36.9% 1.1% -4.4% -69.9% 0.0%   Added value   0.0 -33.3 11,161.7 12,580.2 3,769.9 -1,313.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 763 89,099 31,741 -1,857 -6,771 -112,975 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 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 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 (%)   0.0% 100.0% -35,840.2% 964.6% 66.5% -24.1% 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 %   0.0% -4.1% 24.1% 11.5% 3.0% -0.9% 0.0% 0.0%   ROI %   0.0% -4.3% 34.9% 13.5% 3.1% -0.9% 0.0% 0.0%   ROE %   0.0% -194.5% 199.4% 69.3% 5.8% -4.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 1.7% 9.4% 14.1% 34.7% 32.7% 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% -2,175.7% -160,517.5% 7,404.9% 1,264.1% 1,275.5% 0.0% 0.0%   Gearing %   0.0% 5,616.4% 603.6% 562.0% 169.3% 184.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.4% 0.8% 1.7% 1.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.1 0.0 0.2 2.2 2.0 0.0 0.0   Current Ratio   0.0 0.1 0.0 0.2 2.2 2.0 0.0 0.0   Cash and cash equivalent   0.0 38.2 2,139.6 3,410.5 3,035.5 4,074.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 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   0.0 -749.0 -78,799.4 -23,625.7 4,047.0 4,437.2 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 N/A 2019 2020/6 2020 2021/6 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0