Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NUUK CITY INVEST 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% 1.5% 1.5%   Bankruptcy risk   1.3% 2.7% 1.9% 1.3% 1.1% 1.2% 7.7% 7.7%   Credit score (0-100)   81 61 70 80 84 81 32 32   Credit rating   A BBB A A A A BB BB   Credit limit (kDKK)   99.9 0.0 4.2 351.0 1,089.1 1,041.1 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   2,913 2,472 6,016 12,130 10,416 11,363 0.0 0.0   EBITDA   2,309 1,942 5,483 10,384 7,572 10,577 0.0 0.0   EBIT   1,502 1,321 5,260 9,693 6,869 9,844 0.0 0.0   Pre-tax profit (PTP)   828.3 162.4 1,755.5 4,759.8 11,983.6 10,781.3 0.0 0.0   Net earnings   419.3 110.7 1,197.3 3,997.4 8,900.9 11,093.6 0.0 0.0   Pre-tax profit without non-rec. items   828 162 1,756 4,760 11,984 10,781 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   29,825 35,666 39,161 139,444 143,591 147,257 0.0 0.0   Shareholders equity total   7,225 7,639 8,836 12,834 21,384 32,478 32,148 32,148   Interest-bearing liabilities   21,405 62,817 140,447 131,181 125,980 123,107 0.0 0.0   Balance sheet total (assets)   31,336 81,610 161,123 149,090 155,438 162,101 32,148 32,148   Net Debt   21,405 62,817 127,661 130,538 123,798 114,761 -32,148 -32,148     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   2,913 2,472 6,016 12,130 10,416 11,363 0.0 0.0   Gross profit growth   0.0% -15.1% 143.4% 101.6% -14.1% 9.1% -100.0% 0.0%   Employees   1 1 1 1 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 200.0% 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)   31,336 81,610 161,123 149,090 155,438 162,101 32,148 32,148   Balance sheet change%   0.0% 160.4% 97.4% -7.5% 4.3% 4.3% -80.2% 0.0%   Added value   2,308.5 1,942.0 5,482.5 10,383.9 7,559.9 10,577.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   29,019 5,220 3,273 99,593 3,444 2,932 -147,257 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 (%)   51.6% 53.5% 87.4% 79.9% 65.9% 86.6% 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 %   4.8% 2.3% 4.4% 6.3% 9.9% 9.4% 0.0% 0.0%   ROI %   4.9% 2.5% 4.7% 6.6% 10.0% 9.6% 0.0% 0.0%   ROE %   5.8% 1.5% 14.5% 36.9% 52.0% 41.2% 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 %   23.1% 9.4% 5.5% 8.7% 13.8% 20.0% 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, %   927.2% 3,234.6% 2,328.5% 1,257.1% 1,634.9% 1,085.0% 0.0% 0.0%   Gearing %   296.3% 822.3% 1,589.4% 1,022.2% 589.1% 379.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 2.8% 3.5% 3.7% 2.4% 3.3% 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   0.1 0.0 0.9 1.4 0.6 1.7 0.0 0.0   Current Ratio   0.5 3.0 7.4 1.3 0.5 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 12,786.0 643.3 2,182.0 8,345.4 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   -1,397.7 30,858.4 105,535.2 2,078.8 -5,544.0 3,929.3 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   2,309 1,942 5,483 10,384 2,520 3,526 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,309 1,942 5,483 10,384 2,524 3,526 0 0   EBIT / employee   1,502 1,321 5,260 9,693 2,290 3,281 0 0   Net earnings / employee   419 111 1,197 3,997 2,967 3,698 0 0