Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NCN Ejendomme 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 N/A 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% 0.4% 0.4%   Bankruptcy risk   0.0% 0.0% 2.0% 1.6% 1.4% 2.0% 12.3% 12.1%   Credit score (0-100)   0 0 68 73 78 67 19 20   Credit rating   N/A N/A A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 1.2 7.6 0.1 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 N/A 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   0.0 0.0 219 478 615 340 0.0 0.0   EBITDA   0.0 0.0 218 462 602 -360 0.0 0.0   EBIT   0.0 0.0 203 429 557 -438 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 24.0 180.4 225.6 307.4 0.0 0.0   Net earnings   0.0 0.0 33.9 151.2 207.2 223.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 24.0 180 226 307 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 5,901 10,633 12,060 14,232 0.0 0.0   Shareholders equity total   0.0 0.0 73.9 225 432 656 616 616   Interest-bearing liabilities   0.0 0.0 5,027 8,879 9,072 11,347 0.0 0.0   Balance sheet total (assets)   0.0 0.0 6,413 11,412 12,331 15,416 616 616   Net Debt   0.0 0.0 4,688 8,344 9,072 11,347 -616 -616     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 219 478 615 340 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 118.4% 28.7% -44.6% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   0.0% 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)   0 0 6,413 11,412 12,331 15,416 616 616   Balance sheet change%   0.0% 0.0% 0.0% 78.0% 8.0% 25.0% -96.0% 0.0%   Added value   0.0 0.0 217.5 462.0 589.9 -359.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 5,886 4,700 1,382 2,094 -14,232 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 92.7% 89.9% 90.6% -128.7% 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 %   0.0% 0.0% 3.2% 4.8% 4.7% 5.9% 0.0% 0.0%   ROI %   0.0% 0.0% 3.9% 5.9% 5.9% 7.5% 0.0% 0.0%   ROE %   0.0% 0.0% 45.8% 101.2% 63.0% 41.1% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 1.2% 2.0% 3.5% 4.3% 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, %   0.0% 0.0% 2,155.1% 1,805.9% 1,507.0% -3,153.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 6,806.0% 3,944.9% 2,098.5% 1,729.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 7.1% 3.6% 3.7% 5.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.3 0.2 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.3 0.2 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 338.9 534.8 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -1,182.8 -2,878.6 -4,259.0 -8,547.6 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 N/A 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 0 218 462 590 -360 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 218 462 602 -360 0 0   EBIT / employee   0 0 203 429 557 -438 0 0   Net earnings / employee   0 0 34 151 207 224 0 0