Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NETTEAM CONSULT 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% 1.5% 1.5%   Bankruptcy risk   1.3% 4.1% 2.1% 1.5% 1.5% 1.3% 7.6% 7.6%   Credit score (0-100)   82 50 67 75 76 78 32 32   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   628.3 0.0 5.2 318.3 426.1 870.2 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   -32.4 0.0 -109 -17.0 -34.3 -53.3 0.0 0.0   EBITDA   -32.4 -273 -109 -17.0 -34.3 -53.3 0.0 0.0   EBIT   -32.4 -273 -109 -17.0 -34.3 -53.3 0.0 0.0   Pre-tax profit (PTP)   4,901.6 66,888.7 3,365.5 4,113.6 7,208.1 1,872.4 0.0 0.0   Net earnings   5,023.0 66,153.1 2,728.8 3,450.2 6,951.5 1,472.4 0.0 0.0   Pre-tax profit without non-rec. items   4,902 66,889 3,366 4,114 7,208 1,872 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   41,817 104,370 101,249 93,674 98,825 84,278 76,641 76,641   Interest-bearing liabilities   2,621 420 1,857 287 429 660 0.0 0.0   Balance sheet total (assets)   44,512 108,504 104,156 95,518 99,562 86,473 76,641 76,641   Net Debt   -1,274 -31,779 -14,297 -6,257 -29,522 -16,854 -76,641 -76,641     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   -32.4 0.0 -109 -17.0 -34.3 -53.3 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 84.4% -101.2% -55.6% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   44,512 108,504 104,156 95,518 99,562 86,473 76,641 76,641   Balance sheet change%   3.3% 143.8% -4.0% -8.3% 4.2% -13.1% -11.4% 0.0%   Added value   -32.4 -273.5 -108.9 -17.0 -34.3 -53.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   16,049 11,843 -12,439 -751 166 1,002 6,692 -6,637   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 -5.0 -5.0 -5.0 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% 0.0% 100.0% 100.0% 100.0% 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 %   13.4% 88.0% 3.7% 4.6% 7.8% 2.4% 0.0% 0.0%   ROI %   13.5% 90.3% 3.8% 4.7% 7.9% 2.4% 0.0% 0.0%   ROE %   12.2% 90.5% 2.7% 3.5% 7.2% 1.6% 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 %   93.9% 96.2% 97.2% 98.1% 99.3% 97.5% 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, %   3,926.3% 11,621.3% 13,126.6% 36,749.4% 86,179.1% 31,616.0% 0.0% 0.0%   Gearing %   6.3% 0.4% 1.8% 0.3% 0.4% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   38.0% 31.1% 47.1% 49.3% 107.1% 66.3% 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   9.9 25.1 34.0 43.2 112.6 31.8 0.0 0.0   Current Ratio   9.9 25.1 34.0 43.2 112.6 31.8 0.0 0.0   Cash and cash equivalent   3,894.7 32,199.2 16,154.4 6,543.7 29,951.8 17,513.7 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   20,221.9 96,996.3 89,835.2 73,055.0 72,607.1 54,300.0 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 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0