Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NKTA 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   2.5% 2.4% 3.5% 3.2% 7.8% 5.7% 8.4% 8.4%   Credit score (0-100)   64 63 52 55 30 40 29 29   Credit rating   BBB BBB BBB BBB BB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,334 1,163 642 628 248 566 0.0 0.0   EBITDA   1,048 791 400 308 -142 200 0.0 0.0   EBIT   824 586 180 90.0 -725 -471 0.0 0.0   Pre-tax profit (PTP)   801.5 551.0 140.0 61.0 -727.0 -468.1 0.0 0.0   Net earnings   622.9 429.0 109.0 61.0 -693.0 -468.1 0.0 0.0   Pre-tax profit without non-rec. items   802 551 140 61.0 -727 -468 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1,143 1,056 856 3,360 4,251 4,510 0.0 0.0   Shareholders equity total   4,876 5,305 5,414 5,475 4,782 4,314 4,234 4,234   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,481 6,134 6,424 6,468 6,205 6,915 4,234 4,234   Net Debt   -4,013 -4,804 -5,146 -1,201 -580 -1,029 -4,234 -4,234     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,334 1,163 642 628 248 566 0.0 0.0   Gross profit growth   6.4% -12.8% -44.8% -2.2% -60.5% 128.1% -100.0% 0.0%   Employees   1 0 0 1 1 1 0 0   Employee growth %   0.0% -100.0% 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)   5,481 6,134 6,424 6,468 6,205 6,915 4,234 4,234   Balance sheet change%   3.4% 11.9% 4.7% 0.7% -4.1% 11.4% -38.8% 0.0%   Added value   1,047.7 791.0 400.0 308.0 -507.0 199.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   371 -292 -420 2,286 308 -411 -4,510 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   61.8% 50.4% 28.0% 14.3% -292.3% -83.2% 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 %   15.3% 10.1% 2.9% 1.4% -11.3% -7.1% 0.0% 0.0%   ROI %   18.0% 11.5% 3.3% 1.6% -14.0% -10.3% 0.0% 0.0%   ROE %   13.6% 8.4% 2.0% 1.1% -13.5% -10.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   89.0% 86.5% 84.3% 84.6% 77.1% 62.4% 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, %   -383.0% -607.3% -1,286.5% -389.9% 408.5% -515.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   7.2 6.3 5.7 3.2 1.4 0.9 0.0 0.0   Current Ratio   7.2 6.3 5.7 3.2 1.4 0.9 0.0 0.0   Cash and cash equivalent   4,013.2 4,804.0 5,146.0 1,201.0 580.0 1,029.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,733.2 4,268.0 4,591.0 2,149.0 531.0 -196.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,048 0 0 308 -507 200 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,048 0 0 308 -142 200 0 0   EBIT / employee   824 0 0 90 -725 -471 0 0   Net earnings / employee   623 0 0 61 -693 -468 0 0