Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NCI Ejendomme 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.3% 0.9% 0.8% 0.8% 0.8% 1.0% 8.5% 8.3%   Credit score (0-100)   83 90 92 92 92 86 29 29   Credit rating   A A AA AA AA A BB BB   Credit limit (kDKK)   99.0 474.7 991.3 1,046.2 1,011.3 752.6 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   713 958 1,114 1,075 1,189 1,150 0.0 0.0   EBITDA   713 958 1,113 1,075 1,189 1,150 0.0 0.0   EBIT   830 1,428 3,292 962 1,223 1,088 0.0 0.0   Pre-tax profit (PTP)   412.3 1,038.8 2,898.9 573.4 754.8 509.4 0.0 0.0   Net earnings   298.7 832.4 2,272.1 447.3 588.7 397.4 0.0 0.0   Pre-tax profit without non-rec. items   412 1,039 2,899 573 755 509 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   17,635 17,100 26,925 31,340 31,833 33,673 0.0 0.0   Shareholders equity total   5,003 5,835 10,101 10,549 10,687 11,085 10,264 10,264   Interest-bearing liabilities   13,755 12,746 14,208 20,537 20,929 21,091 0.0 0.0   Balance sheet total (assets)   20,802 20,200 27,136 33,319 33,997 34,333 10,264 10,264   Net Debt   13,751 12,709 14,205 19,103 19,831 20,633 -10,264 -10,264     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   713 958 1,114 1,075 1,189 1,150 0.0 0.0   Gross profit growth   -0.8% 34.3% 16.4% -3.5% 10.6% -3.2% -100.0% 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)   20,802 20,200 27,136 33,319 33,997 34,333 10,264 10,264   Balance sheet change%   2.1% -2.9% 34.3% 22.8% 2.0% 1.0% -70.1% 0.0%   Added value   999.8 1,627.5 3,338.3 995.3 1,255.8 1,175.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   532 -581 9,779 4,382 463 1,727 -33,470 -178   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 5.0 5.0 5.0 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 (%)   116.4% 149.2% 295.5% 89.5% 102.9% 94.5% 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 %   4.4% 7.3% 14.3% 3.4% 3.8% 3.2% 0.0% 0.0%   ROI %   4.9% 8.0% 15.5% 3.6% 3.9% 3.3% 0.0% 0.0%   ROE %   6.3% 15.4% 28.5% 4.3% 5.5% 3.7% 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 %   24.6% 29.6% 38.2% 32.4% 32.3% 33.2% 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, %   1,929.3% 1,327.3% 1,276.0% 1,777.4% 1,668.2% 1,793.4% 0.0% 0.0%   Gearing %   274.9% 218.4% 140.7% 194.7% 195.8% 190.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.5% 3.6% 2.6% 2.5% 2.8% 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   0.6 0.7 0.0 0.2 0.6 0.2 0.0 0.0   Current Ratio   0.7 0.8 0.0 0.2 0.5 0.1 0.0 0.0   Cash and cash equivalent   4.1 37.0 3.1 1,433.9 1,098.2 458.3 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   -1,388.9 -907.1 -5,294.1 -7,829.3 -2,178.8 -3,870.8 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 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   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