Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K.W. Bruun NxT 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 N/A 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% 1.1% 1.1%   Bankruptcy risk   0.0% 2.4% 1.7% 0.8% 0.7% 0.7% 7.3% 7.3%   Credit score (0-100)   0 64 73 90 95 92 33 33   Credit rating   N/A BBB A AA AA AA BBB BBB   Credit limit (kDKK)   3,540.8 0.1 19.6 4,842.2 9,892.8 11,442.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   -338 264 -231 -256 -287 -241 0.0 0.0   EBITDA   -1,524 32.1 -231 -256 -287 -241 0.0 0.0   EBIT   -1,524 32.1 -231 -256 -287 -241 0.0 0.0   Pre-tax profit (PTP)   -5,349.0 -1,755.6 -546.8 2,461.3 16,679.8 19,906.2 0.0 0.0   Net earnings   -5,008.0 -1,833.9 -465.9 2,575.7 16,906.1 19,999.5 0.0 0.0   Pre-tax profit without non-rec. items   -5,349 -1,756 -547 2,461 16,680 19,906 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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   16,504 14,670 14,204 56,780 94,999 114,999 113,097 113,097   Interest-bearing liabilities   52,889 7,610 6,285 11,339 31,124 27,496 0.0 0.0   Balance sheet total (assets)   69,838 23,005 20,506 68,142 126,132 142,526 113,097 113,097   Net Debt   14,477 -7,188 -6,000 6,460 7,140 519 -113,097 -113,097     See the entire balance sheet 1000.0 Volume  2018 N/A 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   -338 264 -231 -256 -287 -241 0.0 0.0   Gross profit growth   75.8% 0.0% 0.0% -11.2% -11.9% 16.0% 0.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   69,838 23,005 20,506 68,142 126,132 142,526 113,097 113,097   Balance sheet change%   293.8% -67.1% -10.9% 232.3% 85.1% 13.0% -20.6% 0.0%   Added value   -1,524.0 32.1 -230.5 -256.4 -286.8 -241.0 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 0 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   -3.0 1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   450.9% 12.2% 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 %   -12.1% -2.0% -1.9% 6.2% 18.0% 15.5% 0.0% 0.0%   ROI %   -12.2% -2.0% -1.9% 6.2% 18.0% 15.5% 0.0% 0.0%   ROE %   -55.6% -11.8% -3.2% 7.3% 22.3% 19.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   23.6% 61.9% 69.3% 83.3% 75.3% 80.7% 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, %   -949.9% -22,367.6% 2,602.5% -2,519.6% -2,489.4% -215.4% 0.0% 0.0%   Gearing %   320.5% 51.9% 44.2% 20.0% 32.8% 23.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 2.8% 2.0% 3.4% 3.9% 3.3% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.7 2.3 2.0 0.8 0.8 1.5 0.0 0.0   Current Ratio   0.7 2.3 2.0 0.8 0.8 1.5 0.0 0.0   Cash and cash equivalent   38,412.0 14,798.3 12,284.6 4,879.6 23,984.5 26,976.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   -14,432.0 10,643.9 6,068.7 -2,329.2 -6,917.4 13,048.6 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 N/A 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   -1,524 32 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,524 32 0 0 0 0 0 0   EBIT / employee   -1,524 32 0 0 0 0 0 0   Net earnings / employee   -5,008 -1,834 0 0 0 0 0 0