Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NETTEAM TECHNOLOGY 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% 2.6% 2.6%   Bankruptcy risk   2.0% 1.9% 3.6% 7.2% 4.0% 6.9% 17.2% 17.0%   Credit score (0-100)   70 71 52 32 49 34 9 10   Credit rating   A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   3.5 1.9 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   47,402 0.0 0.0 0.0 32,935 27,652 0.0 0.0   EBITDA   7,383 6,000 1,000 -7,000 -7,637 -8,008 0.0 0.0   EBIT   6,036 6,000 1,000 -7,000 -8,862 -9,214 0.0 0.0   Pre-tax profit (PTP)   6,483.2 3,000.0 -2,000.0 -7,000.0 -14,378.9 -11,925.1 0.0 0.0   Net earnings   4,961.9 3,000.0 -2,000.0 -7,000.0 -14,474.6 -11,915.2 0.0 0.0   Pre-tax profit without non-rec. items   6,483 6,000 1,000 -7,000 -14,379 -11,925 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   2,141 0.0 0.0 0.0 2,053 920 0.0 0.0   Shareholders equity total   11,472 6,000 4,000 -2,000 -16,684 -18,600 -24,000 -24,000   Interest-bearing liabilities   113 0.0 0.0 0.0 74,052 70,680 24,000 24,000   Balance sheet total (assets)   45,531 96,000 78,000 82,000 85,718 91,380 0.0 0.0   Net Debt   -7,621 0.0 0.0 0.0 72,027 69,782 24,000 24,000     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   47,402 0.0 0.0 0.0 32,935 27,652 0.0 0.0   Gross profit growth   -8.2% -100.0% 0.0% 0.0% 0.0% -16.0% -100.0% 0.0%   Employees   44 44 47 48 46 40 0 0   Employee growth %   0.0% 0.0% 6.8% 2.1% -4.2% -13.0% -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)   45,531 96,000 78,000 82,000 85,718 91,380 0 0   Balance sheet change%   -17.8% 110.8% -18.8% 5.1% 4.5% 6.6% -100.0% 0.0%   Added value   7,382.5 6,000.0 1,000.0 -7,000.0 -8,861.8 -8,008.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,244 -2,141 0 0 828 -2,338 -920 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 -1.0 -2.0 -3.0 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 (%)   12.7% 0.0% 0.0% 0.0% -26.9% -33.3% 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 %   13.0% 8.5% 1.1% -8.6% -9.4% -7.7% 0.0% 0.0%   ROI %   48.9% 11.2% 1.1% -8.6% -11.0% -11.3% 0.0% 0.0%   ROE %   37.5% 34.3% -40.0% -700.0% -34.6% -13.5% 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 %   26.2% 100.0% 100.0% 0.0% -16.3% -16.9% -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, %   -103.2% 0.0% 0.0% 0.0% -943.1% -871.4% 0.0% 0.0%   Gearing %   1.0% 0.0% 0.0% 0.0% -443.8% -380.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   103.4% 0.0% 0.0% 0.0% 15.2% 5.2% 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 0.0 0.0 0.0 0.8 0.7 0.0 0.0   Current Ratio   1.3 0.0 0.0 0.0 0.9 0.9 0.0 0.0   Cash and cash equivalent   7,734.0 0.0 0.0 0.0 2,024.6 898.6 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   9,330.5 0.0 0.0 0.0 -12,182.0 -14,808.8 -11,999.8 -11,999.8   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   168 136 21 -146 -193 -200 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   168 136 21 -146 -166 -200 0 0   EBIT / employee   137 136 21 -146 -193 -230 0 0   Net earnings / employee   113 68 -43 -146 -315 -298 0 0