Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NTG PROJECTS A/S 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% 2.4% 2.4%   Bankruptcy risk   3.5% 4.2% 4.9% 11.4% 3.2% 3.1% 7.1% 6.9%   Credit score (0-100)   55 50 44 20 55 56 34 35   Credit rating   BBB BBB BBB BB BBB BBB BBB BBB   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   5,413 14,010 7,070 2,462 18,218 12,697 0.0 0.0   EBITDA   2,650 10,355 3,650 -2,593 13,591 7,630 0.0 0.0   EBIT   2,650 10,355 3,650 -2,593 13,591 7,630 0.0 0.0   Pre-tax profit (PTP)   2,595.9 10,346.4 3,539.8 -2,625.0 13,464.6 2,806.1 0.0 0.0   Net earnings   1,991.3 8,068.4 2,748.8 -2,039.8 10,481.0 2,187.4 0.0 0.0   Pre-tax profit without non-rec. items   2,596 10,346 3,540 -2,625 13,465 2,806 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,471 11,289 8,038 3,898 14,379 16,567 11,867 11,867   Interest-bearing liabilities   150 314 52.5 2,529 377 147 0.0 0.0   Balance sheet total (assets)   7,829 26,109 13,559 28,800 41,189 36,864 11,867 11,867   Net Debt   150 314 52.5 2,529 377 147 -11,867 -11,867     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   5,413 14,010 7,070 2,462 18,218 12,697 0.0 0.0   Gross profit growth   78.3% 158.8% -49.5% -65.2% 640.0% -30.3% -100.0% 0.0%   Employees   0 0 0 0 0 6 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)   7,829 26,109 13,559 28,800 41,189 36,864 11,867 11,867   Balance sheet change%   -2.7% 233.5% -48.1% 112.4% 43.0% -10.5% -67.8% 0.0%   Added value   2,650.2 10,355.1 3,650.0 -2,592.8 13,591.4 7,629.8 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 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   2.0 3.0 4.0 -1.0 1.0 2.0 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 (%)   49.0% 73.9% 51.6% -105.3% 74.6% 60.1% 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 %   33.6% 61.5% 18.9% -12.1% 39.2% 20.5% 0.0% 0.0%   ROI %   61.0% 137.2% 38.0% -18.8% 63.9% 39.5% 0.0% 0.0%   ROE %   75.9% 109.3% 28.4% -34.2% 114.7% 14.1% 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 %   44.3% 43.2% 59.3% 13.5% 34.9% 44.9% 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, %   5.7% 3.0% 1.4% -97.5% 2.8% 1.9% 0.0% 0.0%   Gearing %   4.3% 2.8% 0.7% 64.9% 2.6% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 41.4% 108.9% 5.1% 17.0% 1,976.6% 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   1.8 1.8 2.5 2.4 2.3 1.8 0.0 0.0   Current Ratio   1.8 1.8 2.5 2.4 2.3 1.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   3,470.9 11,289.3 8,038.1 16,617.0 23,373.0 16,566.6 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 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 1,272 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 1,272 0 0   EBIT / employee   0 0 0 0 0 1,272 0 0   Net earnings / employee   0 0 0 0 0 365 0 0