Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NT Handel 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   4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1% 4.1%   Bankruptcy risk   7.2% 4.8% 9.3% 17.9% 12.7% 14.5% 18.2% 18.0%   Credit score (0-100)   35 46 26 7 17 14 8 8   Credit rating   BBB BBB BB B 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   514 504 701 3.0 651 177 0.0 0.0   EBITDA   34.0 29.0 266 -424 119 -215 0.0 0.0   EBIT   29.0 24.0 256 -424 119 -215 0.0 0.0   Pre-tax profit (PTP)   21.0 16.0 246.0 -427.0 114.0 -224.5 0.0 0.0   Net earnings   16.0 13.0 192.0 -427.0 114.0 -224.5 0.0 0.0   Pre-tax profit without non-rec. items   21.0 16.0 246 -427 114 -224 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   16.0 11.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -5.0 8.0 200 -227 -112 -337 -387 -387   Interest-bearing liabilities   192 200 209 209 290 368 387 387   Balance sheet total (assets)   572 629 844 234 379 113 0.0 0.0   Net Debt   -260 -120 54.0 197 290 368 387 387     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   514 504 701 3.0 651 177 0.0 0.0   Gross profit growth   1.0% -1.9% 39.1% -99.6% 21,600.0% -72.8% -100.0% 0.0%   Employees   1 1 1 1 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)   572 629 844 234 379 113 0 0   Balance sheet change%   16.7% 10.0% 34.2% -72.3% 62.0% -70.2% -100.0% 0.0%   Added value   34.0 29.0 266.0 -424.0 119.0 -214.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -11 -10 -21 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   2.0 3.0 4.0 -1.0 1.0 -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 (%)   5.6% 4.8% 36.5% -14,133.3% 18.3% -121.4% 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 %   5.3% 4.1% 34.8% -65.0% 25.0% -45.5% 0.0% 0.0%   ROI %   15.4% 12.5% 83.0% -137.2% 47.7% -65.0% 0.0% 0.0%   ROE %   3.0% 4.5% 184.6% -196.8% 37.2% -91.3% 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 %   28.8% 28.3% 23.7% -19.6% 15.3% -59.6% -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, %   -764.7% -413.8% 20.3% -46.5% 243.7% -171.3% 0.0% 0.0%   Gearing %   -3,840.0% 2,500.0% 104.5% -92.1% -258.9% -109.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 4.6% 4.9% 1.4% 2.0% 3.3% 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   1.2 0.8 0.2 0.1 0.1 0.1 0.0 0.0   Current Ratio   1.2 1.2 1.3 0.8 1.2 0.4 0.0 0.0   Cash and cash equivalent   452.0 320.0 155.0 12.0 0.0 0.0 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   86.0 104.0 200.0 -57.0 58.0 -166.5 -193.3 -193.3   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   34 29 266 -424 119 -215 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   34 29 266 -424 119 -215 0 0   EBIT / employee   29 24 256 -424 119 -215 0 0   Net earnings / employee   16 13 192 -427 114 -224 0 0