Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NICOLAI KROG 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   2.6% 5.1% 2.0% 2.1% 1.8% 2.3% 8.1% 8.1%   Credit score (0-100)   63 44 68 66 71 64 30 30   Credit rating   BBB BBB A A A BBB BB BB   Credit limit (kDKK)   0.0 0.0 2.0 0.9 5.8 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -5.1 -6.2 -799 -75.0 -41.2 -127 0.0 0.0   EBITDA   -5.1 -6.2 -799 -75.0 -41.2 -127 0.0 0.0   EBIT   -21.8 -22.8 -815 -91.6 -57.8 -144 0.0 0.0   Pre-tax profit (PTP)   278.2 -22.9 23,371.2 -2,622.8 -1,797.7 -1,364.9 0.0 0.0   Net earnings   283.0 -17.8 23,172.2 -2,445.3 -1,837.3 -1,376.0 0.0 0.0   Pre-tax profit without non-rec. items   278 -22.9 23,371 -2,623 -1,798 -1,365 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   200 183 167 150 133 117 0.0 0.0   Shareholders equity total   350 278 19,161 15,465 12,428 10,652 10,227 10,227   Interest-bearing liabilities   0.0 13.6 14.7 14.7 14.7 15.4 0.0 0.0   Balance sheet total (assets)   361 303 19,363 15,648 12,458 10,682 10,227 10,227   Net Debt   -46.6 13.6 -7,166 -5,097 -700 -1,831 -10,227 -10,227     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -5.1 -6.2 -799 -75.0 -41.2 -127 0.0 0.0   Gross profit growth   30.6% -20.6% -12,885.7% 90.6% 45.1% -208.2% 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)   361 303 19,363 15,648 12,458 10,682 10,227 10,227   Balance sheet change%   -0.0% -16.1% 6,296.8% -19.2% -20.4% -14.3% -4.3% 0.0%   Added value   -5.1 -6.2 -798.6 -75.0 -41.2 -126.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -33 -33 -33 -33 -33 -33 -117 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 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   426.5% 370.7% 102.1% 122.2% 140.4% 113.1% 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 %   77.1% -6.9% 237.8% -10.1% -12.8% -11.8% 0.0% 0.0%   ROI %   79.4% -7.1% 240.0% -10.2% -12.9% -11.8% 0.0% 0.0%   ROE %   80.8% -5.7% 238.4% -14.1% -13.2% -11.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   97.1% 92.0% 99.0% 98.8% 99.8% 99.7% 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, %   913.1% -221.9% 897.3% 6,800.1% 1,699.5% 1,442.9% 0.0% 0.0%   Gearing %   0.0% 4.9% 0.1% 0.1% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.9% 57.2% 5,820.2% 0.1% 14.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   5.0 0.5 39.2 28.9 83.7 65.3 0.0 0.0   Current Ratio   5.0 0.5 39.2 28.9 83.7 65.3 0.0 0.0   Cash and cash equivalent   46.6 0.0 7,180.9 5,111.9 714.3 1,846.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   43.0 -12.2 -118.9 131.4 2,484.2 1,954.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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