First Time Loading...
N

Nkt A/S
CSE:NKT

Watchlist Manager
Nkt A/S
CSE:NKT
Watchlist
Price: 585.5 DKK 0.09%
Updated: May 16, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

3.6B
+1%
Assets
Growth Rates:
1 Year
+30%
3 Years
+68%
5 Years
+94%
7 Years
+106%
10 Years
+107%
2B
-0.6%
Liabilities
Growth Rates:
1 Year
+25%
3 Years
+89%
5 Years
+111%
7 Years
+155%
10 Years
+106%
1.6B
+4%
Equity
Growth Rates:
1 Year
+38%
3 Years
+46%
5 Years
+76%
7 Years
+66%
10 Years
+107%

Balance Sheet Decomposition
Nkt A/S

3.6B
Assets
2B
Liabilities
3.6B
Assets
2B
Liabilities
Current Assets 2B
Cash & Short-Term Investments 887.9m
Receivables 646.9m
Other Current Assets 488.7m
Non-Current Assets 1.6B
Long-Term Investments 9.1m
PP&E 1B
Intangibles 544.4m
Other Non-Current Assets 13.1m
Current Liabilities 1.7B
Accounts Payable 364.4m
Other Current Liabilities 1.4B
Non-Current Liabilities 282.9m
Long-Term Debt 195.5m
Other Non-Current Liabilities 87.4m

Balance Sheet
Nkt A/S

Rotate your device to view
Balance Sheet
Currency: EUR
Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
50
58
128
45
28
7
239
201
259
888
Cash
50
58
128
45
28
7
239
201
259
888
Total Receivables
408
252
220
257
330
246
333
586
594
630
Accounts Receivables
343
187
135
155
185
178
183
310
307
341
Other Receivables
65
64
84
102
144
67
151
276
287
289
Inventory
350
155
155
226
220
230
244
287
335
311
Other Current Assets
45
432
863
29
18
20
26
50
195
195
Total Current Assets
853
897
1 365
556
595
502
842
1 123
1 382
2 024
PP&E Net
406
367
273
699
645
641
658
783
845
1 014
PP&E Gross
406
367
273
699
645
641
658
783
845
1 014
Accumulated Depreciation
410
485
309
377
435
519
552
626
639
686
Intangible Assets
112
138
47
180
188
197
216
217
178
194
Goodwill
179
195
27
418
401
397
411
404
350
351
Note Receivable
6
7
1
2
2
2
1
1
1
1
Long-Term Investments
16
17
0
0
0
0
0
0
0
9
Other Long-Term Assets
81
63
35
50
28
50
23
25
12
12
Other Assets
179
195
27
418
401
397
411
404
350
351
Total Assets
1 652
N/A
1 684
+2%
1 747
+4%
1 905
+9%
1 859
-2%
1 789
-4%
2 151
+20%
2 553
+19%
2 767
+8%
3 604
+30%
Liabilities
Accounts Payable
289
214
187
305
270
286
273
342
351
364
Accrued Liabilities
0
0
0
83
65
0
0
0
0
0
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
36
12
11
7
8
11
13
18
15
12
Other Current Liabilities
233
387
441
219
237
348
480
704
969
1 370
Total Current Liabilities
558
613
639
615
581
646
766
1 063
1 335
1 746
Long-Term Debt
177
144
83
333
268
238
201
196
181
196
Deferred Income Tax
45
43
8
60
46
32
41
72
55
37
Minority Interest
0
1
0
0
0
0
0
0
0
0
Other Liabilities
72
75
66
81
68
70
67
63
53
51
Total Liabilities
853
N/A
875
+3%
796
-9%
1 088
+37%
964
-11%
986
+2%
1 074
+9%
1 394
+30%
1 624
+17%
2 029
+25%
Equity
Common Stock
64
65
72
73
73
73
115
115
115
144
Retained Earnings
13
13
0
0
0
0
0
0
0
0
Unrealized Security Profit/Loss
1
1
2
0
0
0
0
0
0
0
Treasury Stock
0
0
0
0
0
0
0
0
0
4
Other Equity
721
729
878
743
823
730
961
1 044
1 028
1 435
Total Equity
799
N/A
809
+1%
951
+18%
816
-14%
896
+10%
804
-10%
1 076
+34%
1 160
+8%
1 144
-1%
1 575
+38%
Total Liabilities & Equity
1 652
N/A
1 684
+2%
1 747
+4%
1 905
+9%
1 859
-2%
1 789
-4%
2 151
+20%
2 553
+19%
2 767
+8%
3 604
+30%
Shares Outstanding
Common Shares Outstanding
24
27
30
31
31
31
47
47
47
54

See Also

Summary
NKT intrinsic value, competitors valuation, and company profile.
DCF Valuation
NKT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NKT stock valuation using valuation multiples.
Wall Street Estimates
NKT price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NKT stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 137,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.