Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NCS International 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 2019/4 2019 2020/4 2020 2021/4 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% 2.4% 2.4%   Bankruptcy risk   0.9% 0.8% 1.7% 1.8% 0.8% 0.6% 6.3% 6.3%   Credit score (0-100)   91 92 73 70 93 95 37 37   Credit rating   A AA A A AA AA BBB BBB   Credit limit (kDKK)   19,107.2 21,638.4 341.8 164.7 27,263.7 42,728.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 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   281 3,753 3,644 5,967 712 4,510 0.0 0.0   EBITDA   -24.0 -356 -274 -107 -6,042 -7,289 0.0 0.0   EBIT   -24.0 -356 -274 -107 -6,042 -7,289 0.0 0.0   Pre-tax profit (PTP)   -24.0 24,571.0 -491.0 -254.0 1,854.0 108,943.0 0.0 0.0   Net earnings   -19.0 24,653.0 -419.0 -198.0 1,474.0 107,642.0 0.0 0.0   Pre-tax profit without non-rec. items   -24.0 24,571 -491 -254 1,854 108,945 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 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   263,775 263,428 293,184 312,985 314,459 422,101 419,101 419,101   Interest-bearing liabilities   0.0 24,211 119,354 149,366 165,710 197,733 0.0 0.0   Balance sheet total (assets)   264,396 288,130 413,096 463,527 486,865 626,906 419,101 419,101   Net Debt   -316 24,052 119,012 148,880 165,672 135,547 -419,101 -419,101     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 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   281 3,753 3,644 5,967 712 4,510 0.0 0.0   Gross profit growth   0.0% 1,235.6% -2.9% 63.7% -88.1% 533.4% -100.0% 0.0%   Employees   2 2 2 3,000 4 6 0 0   Employee growth %   0.0% 0.0% 0.0% 149,900.0% -99.9% 50.0% -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)   264,396 288,130 413,096 463,527 486,865 626,906 419,101 419,101   Balance sheet change%   0.0% 9.0% 43.4% 12.2% 5.0% 28.8% -33.1% 0.0%   Added value   -24.0 -356.0 -274.0 -107.0 -6,042.0 -7,289.0 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   -1.0 -2.0 -3.0 -4.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 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 (%)   -8.5% -9.5% -7.5% -1.8% -848.6% -161.6% 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 %   -0.0% 9.3% 0.5% 1.0% 0.8% 19.6% 0.0% 0.0%   ROI %   -0.0% 9.3% 0.5% 1.0% 0.8% 19.8% 0.0% 0.0%   ROE %   -0.0% 9.4% -0.2% -0.1% 0.5% 29.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   99.8% 91.4% 71.0% 67.5% 64.6% 67.3% 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, %   1,316.7% -6,756.2% -43,435.0% -139,140.2% -2,742.0% -1,859.6% 0.0% 0.0%   Gearing %   0.0% 9.2% 40.7% 47.7% 52.7% 46.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 8.5% 3.0% 3.5% 1.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.6 0.9 1.0 1.1 1.1 0.9 0.0 0.0   Current Ratio   1.6 0.9 1.0 1.1 1.1 0.9 0.0 0.0   Cash and cash equivalent   316.0 159.0 342.0 486.0 38.0 62,186.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 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   381.0 -3,626.0 -5,484.0 14,317.0 14,870.0 -26,567.0 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 2019/4 2019 2020/4 2020 2021/4 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   -12 -178 -137 -0 -1,511 -1,215 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -12 -178 -137 -0 -1,511 -1,215 0 0   EBIT / employee   -12 -178 -137 -0 -1,511 -1,215 0 0   Net earnings / employee   -10 12,327 -210 -0 369 17,940 0 0