Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NT & T 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   8.8% 6.7% 13.0% 14.4% 4.7% 15.2% 13.5% 13.5%   Credit score (0-100)   30 38 19 16 45 12 16 16   Credit rating   BB BBB BB BB BBB BB BB BB   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)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -21.5 47.1 113 -89.5 53.5 -8.2 0.0 0.0   EBITDA   -21.5 46.3 108 -89.5 53.5 -82.4 0.0 0.0   EBIT   -21.5 46.3 104 -97.5 26.2 -82.4 0.0 0.0   Pre-tax profit (PTP)   -22.2 45.5 96.4 -99.9 1,414.0 -121.6 0.0 0.0   Net earnings   -22.2 45.5 96.4 -99.9 1,414.0 -131.4 0.0 0.0   Pre-tax profit without non-rec. items   -22.2 45.5 96.4 -99.9 1,414 -122 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   0.0 110 35.3 27.3 0.0 0.0 0.0 0.0   Shareholders equity total   -360 -315 -218 -318 1,096 965 765 765   Interest-bearing liabilities   449 507 185 185 17.7 2.3 0.0 0.0   Balance sheet total (assets)   206 251 114 116 1,319 1,046 765 765   Net Debt   431 454 184 185 17.6 2.3 -765 -765     See the entire balance sheet 1000.0 Volume  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   -21.5 47.1 113 -89.5 53.5 -8.2 0.0 0.0   Gross profit growth   0.0% 0.0% 139.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   0 0 0 0 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)   206 251 114 116 1,319 1,046 765 765   Balance sheet change%   0.0% 21.6% -54.5% 1.2% 1,041.5% -20.7% -26.9% 0.0%   Added value   -21.5 46.3 108.3 -89.5 34.2 -82.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 110 -79 -16 -55 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   100.0% 98.2% 92.0% 108.9% 48.9% 1,009.0% 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 %   -3.8% 8.2% 23.1% -25.5% 161.5% -7.0% 0.0% 0.0%   ROI %   -4.8% 9.7% 30.0% -52.8% 218.0% -7.9% 0.0% 0.0%   ROE %   -10.7% 19.9% 44.0% -41.1% 202.7% -12.8% 0.0% 0.0%   1000.0 Solidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   -63.6% -55.6% -53.8% -51.5% 83.1% 92.2% 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, %   -2,010.5% 981.3% 169.8% -206.3% 32.9% -2.8% 0.0% 0.0%   Gearing %   -124.6% -161.3% -84.6% -58.0% 1.6% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.3% 0.2% 2.1% 1.3% 1.1% 391.6% 0.0% 0.0%   1000.0 Liquidity  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   0.2 0.1 0.0 0.0 0.0 12.8 0.0 0.0   Current Ratio   0.2 0.1 0.0 0.0 0.0 12.8 0.0 0.0   Cash and cash equivalent   17.4 52.8 0.6 0.0 0.1 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   -438.3 -502.8 -405.0 -607.3 -221.3 964.6 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  2016 2017/6 2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 34 -82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 54 -82 0 0   EBIT / employee   0 0 0 0 26 -82 0 0   Net earnings / employee   0 0 0 0 1,414 -131 0 0