Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NT-Construction 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% 0.9% 0.9%   Bankruptcy risk   13.3% 15.2% 17.5% 9.4% 10.8% 17.2% 19.0% 19.0%   Credit score (0-100)   18 14 9 25 22 9 7 7   Credit rating   BB BB B BB BB BB B B   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   72.7 147 -183 647 144 -50.5 0.0 0.0   EBITDA   72.7 147 -183 21.9 87.1 -50.5 0.0 0.0   EBIT   72.7 147 -193 21.9 87.1 -50.5 0.0 0.0   Pre-tax profit (PTP)   71.9 141.4 -195.0 14.1 78.8 -49.7 0.0 0.0   Net earnings   55.9 110.3 -152.1 -4.2 56.1 -49.7 0.0 0.0   Pre-tax profit without non-rec. items   71.9 141 -195 14.1 78.8 -49.7 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   106 216 64.1 59.9 116 66.3 16.3 16.3   Interest-bearing liabilities   0.0 0.0 175 75.2 113 4.0 0.0 0.0   Balance sheet total (assets)   202 457 249 609 358 101 16.3 16.3   Net Debt   -77.3 -156 74.6 -354 113 0.2 -16.3 -16.3     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   72.7 147 -183 647 144 -50.5 0.0 0.0   Gross profit growth   0.0% 102.2% 0.0% 0.0% -77.7% 0.0% 0.0% 0.0%   Employees   1 0 0 1 1 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   202 457 249 609 358 101 16 16   Balance sheet change%   0.0% 126.0% -45.6% 145.0% -41.3% -71.7% -83.9% 0.0%   Added value   72.7 147.0 -183.1 21.9 87.1 -50.5 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 -10 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   1.0 2.0 -1.0 1.0 2.0 -1.0 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 (%)   100.0% 100.0% 105.5% 3.4% 60.4% 100.0% 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 %   35.9% 44.6% -54.7% 5.1% 19.0% -18.4% 0.0% 0.0%   ROI %   68.7% 91.3% -84.9% 11.7% 50.6% -28.2% 0.0% 0.0%   ROE %   52.8% 68.5% -108.5% -6.8% 63.8% -54.6% 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 %   52.4% 47.3% 25.8% 9.8% 32.4% 65.4% 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, %   -106.3% -106.4% -40.7% -1,616.2% 129.6% -0.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 272.3% 125.5% 97.3% 6.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.1% 6.3% 14.1% 12.9% 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   2.1 1.9 1.3 1.1 1.5 2.9 0.0 0.0   Current Ratio   2.1 1.9 1.3 1.1 1.5 2.9 0.0 0.0   Cash and cash equivalent   77.3 156.3 100.0 429.6 0.0 3.8 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   105.9 216.2 64.1 59.9 116.0 66.3 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   73 0 0 22 87 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   73 0 0 22 87 0 0 0   EBIT / employee   73 0 0 22 87 0 0 0   Net earnings / employee   56 0 0 -4 56 0 0 0