Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORDIC TRADING GROUP 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.5%   Bankruptcy risk   3.4% 11.2% 9.4% 4.6% 9.8% 7.0% 21.2% 17.5%   Credit score (0-100)   56 23 27 46 24 34 4 9   Credit rating   BBB BB BB BBB BB BBB 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   134 -421 260 -16.8 -12.4 -7.8 0.0 0.0   EBITDA   -77.2 4,425 260 -16.8 -12.4 -7.8 0.0 0.0   EBIT   -148 2,002 235 -41.7 -33.3 -19.8 0.0 0.0   Pre-tax profit (PTP)   -266.4 1,475.4 -334.6 216.0 -227.3 57.9 0.0 0.0   Net earnings   -277.1 1,217.8 -395.3 224.1 -221.0 61.6 0.0 0.0   Pre-tax profit without non-rec. items   -266 1,475 -335 216 -227 57.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   4,020 74.9 53.9 33.0 12.0 0.0 0.0 0.0   Shareholders equity total   -551 467 71.6 296 74.7 136 11.3 11.3   Interest-bearing liabilities   4,660 120 124 110 49.9 19.2 0.0 0.0   Balance sheet total (assets)   4,159 661 253 479 186 217 11.3 11.3   Net Debt   4,611 -221 114 109 48.5 17.9 -11.3 -11.3     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   134 -421 260 -16.8 -12.4 -7.8 0.0 0.0   Gross profit growth   71.8% 0.0% 0.0% 0.0% 26.3% 37.2% 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)   4,159 661 253 479 186 217 11 11   Balance sheet change%   666.0% -84.1% -61.8% 89.5% -61.1% 16.5% -94.8% 0.0%   Added value   -77.2 4,425.5 260.1 -16.8 -8.4 -7.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,713 -6,372 -50 -50 -42 -24 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 1.0 2.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   -110.6% -476.2% 90.4% 248.8% 269.6% 254.8% 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 %   -6.9% 56.9% -72.6% 59.3% -67.1% 28.8% 0.0% 0.0%   ROI %   -7.0% 58.2% -84.7% 72.1% -84.1% 41.4% 0.0% 0.0%   ROE %   -11.8% 52.6% -146.8% 122.0% -119.3% 58.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   -11.7% 70.6% 28.3% 61.7% 40.1% 62.9% 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, %   -5,970.4% -5.0% 43.8% -649.8% -392.5% -230.1% 0.0% 0.0%   Gearing %   -845.9% 25.8% 172.8% 37.3% 66.7% 14.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 2.2% 2.3% 0.7% 5.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.5 2.5 0.4 0.6 0.3 0.8 0.0 0.0   Current Ratio   0.5 2.5 0.4 0.6 0.3 0.8 0.0 0.0   Cash and cash equivalent   49.4 341.9 10.0 1.4 1.4 1.4 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -130.2 284.0 -101.3 -69.7 -79.8 -18.6 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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