First Time Loading...

NTG Nordic Transport Group AS
CSE:NTG

Watchlist Manager
NTG Nordic Transport Group AS Logo
NTG Nordic Transport Group AS
CSE:NTG
Watchlist
Price: 301.5 DKK -0.17%
Updated: Jun 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

8.2B
-1%
Revenue
Growth Rates:
1 Year
-20%
3 Years
+48%
5 Years
-
7 Years
-
10 Years
-
594m
-6%
Operating Income
Growth Rates:
1 Year
-21%
3 Years
+87%
5 Years
-
7 Years
-
10 Years
-
349m
-7%
Net Income
Growth Rates:
1 Year
-29%
3 Years
+109%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
NTG Nordic Transport Group AS

Revenue
8.2B DKK
Cost of Revenue
-6.6B DKK
Gross Profit
1.7B DKK
Operating Expenses
-1.1B DKK
Operating Income
594m DKK
Other Expenses
-245m DKK
Net Income
349m DKK

Income Statement
NTG Nordic Transport Group AS

Rotate your device to view
Income Statement
Currency: DKK
Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Jun-2018 Sep-2018 Dec-2018 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024
Revenue
Revenue
83
N/A
85
+3%
94
+11%
65
-30%
19
-71%
0
N/A
(18)
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
121
N/A
121
N/A
150
+24%
150
N/A
29
-81%
0
N/A
1 219
N/A
0
N/A
1 219
N/A
1 328
+9%
5 332
+301%
7 971
+49%
9 205
+15%
9 239
+0%
5 332
-42%
5 562
+4%
6 048
+9%
6 556
+8%
7 302
+11%
7 939
+9%
8 948
+13%
9 900
+11%
10 224
+3%
10 300
+1%
9 691
-6%
8 833
-9%
8 338
-6%
8 242
-1%
Gross Profit
Cost of Revenue
(170)
(185)
(190)
(172)
(164)
(152)
(138)
(129)
(268)
(259)
(248)
(627)
(467)
(457)
(446)
(54)
(42)
(22)
0
0
0
0
(1 106)
(4 441)
(2 189)
(3 178)
(3 173)
(4 313)
(4 499)
(4 915)
(5 357)
(5 919)
(6 487)
(7 338)
(8 150)
(8 465)
(8 504)
(7 942)
(7 134)
(6 643)
(6 564)
Gross Profit
(87)
N/A
(100)
-15%
(97)
+3%
(106)
-10%
(145)
-36%
(152)
-5%
(155)
-2%
(129)
+17%
(212)
-64%
(203)
+4%
(248)
-22%
(627)
-153%
(467)
+25%
101
N/A
93
-8%
110
+18%
107
-2%
7
-93%
0
N/A
0
N/A
0
N/A
0
N/A
222
N/A
891
+301%
450
-50%
695
+54%
734
+6%
1 019
+39%
1 064
+4%
1 133
+7%
1 198
+6%
1 383
+15%
1 452
+5%
1 610
+11%
1 749
+9%
1 759
+1%
1 796
+2%
1 749
-3%
1 699
-3%
1 695
0%
1 678
-1%
Operating Income
Operating Expenses
(265)
(256)
(243)
(130)
(77)
(15)
32
(16)
(111)
(123)
(120)
(123)
(25)
47
46
46
41
(17)
(3)
(1 174)
(5)
(1 180)
(180)
(683)
(5 478)
(5 661)
(5 673)
(758)
(746)
(734)
(735)
(841)
(852)
(931)
(1 003)
(1 000)
(1 048)
(1 069)
(1 068)
(1 066)
(1 084)
Selling, General & Administrative
(39)
(39)
(38)
(25)
(24)
(15)
(12)
(16)
(111)
(123)
(120)
(123)
(25)
47
46
46
41
(17)
(3)
(132)
(5)
(138)
(145)
(547)
(5 402)
(5 542)
(5 547)
(590)
(578)
(591)
(590)
(684)
(684)
(725)
(785)
(779)
(820)
(843)
(843)
(842)
(856)
Research & Development
(226)
(217)
(205)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(35)
(137)
(76)
(118)
(126)
(169)
(168)
(143)
(145)
(158)
(168)
(206)
(218)
(221)
(227)
(226)
(225)
(224)
(228)
Other Operating Expenses
0
0
0
(106)
(53)
0
44
0
0
0
0
0
0
0
0
0
0
0
0
(1 042)
0
(1 042)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
(352)
N/A
(356)
-1%
(340)
+5%
(236)
+30%
(222)
+6%
(168)
+24%
(124)
+26%
(145)
-17%
(379)
-160%
(383)
-1%
(368)
+4%
(750)
-104%
(492)
+34%
(290)
+41%
(279)
+4%
142
N/A
149
+5%
(10)
N/A
(3)
+71%
45
N/A
(5)
N/A
40
N/A
42
+7%
208
+393%
304
+46%
366
+20%
393
+7%
261
-34%
317
+22%
399
+26%
464
+16%
542
+17%
600
+11%
679
+13%
746
+10%
759
+2%
749
-1%
680
-9%
631
-7%
629
0%
594
-6%
Pre-Tax Income
Interest Income Expense
(24)
(18)
(14)
(8)
(8)
(2)
0
(4)
30
27
29
30
(2)
(1)
(0)
0
0
0
0
0
(0)
0
(15)
(41)
(26)
(36)
(35)
(41)
(43)
(48)
(48)
(52)
(66)
(51)
(39)
(40)
(52)
(84)
(98)
(82)
(94)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
3
(1)
(104)
(108)
(113)
(109)
(5)
(10)
(5)
(5)
(4)
(13)
(13)
(14)
(30)
(16)
(22)
(21)
(10)
(12)
Total Other Income
19
42
50
46
24
23
2
2
8
6
10
(22)
(39)
(36)
(37)
(3)
2
5
0
(5)
0
(5)
0
(8)
(49)
(49)
(49)
(4)
0
0
0
(9)
0
0
0
(8)
0
0
0
(23)
0
Pre-Tax Income
(357)
N/A
(331)
+7%
(304)
+8%
(198)
+35%
(206)
-4%
(146)
+29%
(121)
+17%
(148)
-22%
(341)
-130%
(349)
-3%
(329)
+6%
(742)
-126%
(532)
+28%
(327)
+39%
(316)
+3%
139
N/A
150
+8%
(5)
N/A
(3)
+33%
41
N/A
(3)
N/A
38
N/A
27
-30%
55
+106%
120
+121%
168
+40%
200
+19%
210
+5%
264
+26%
345
+30%
411
+19%
477
+16%
521
+9%
615
+18%
694
+13%
681
-2%
681
0%
574
-16%
512
-11%
514
+0%
488
-5%
Net Income
Tax Provision
46
44
50
52
51
47
32
19
6
0
0
(6)
(6)
(6)
0
0
0
1
0
0
0
0
(11)
(46)
(69)
(84)
(91)
(61)
(70)
(74)
(78)
(92)
(103)
(131)
(160)
(146)
(140)
(115)
(98)
(107)
(108)
Income from Continuing Operations
(311)
(287)
(254)
(146)
(155)
(99)
(89)
(129)
(335)
(349)
(329)
(748)
(538)
(333)
(322)
139
150
(3)
(3)
28
(3)
25
16
8
52
84
110
149
194
271
333
385
418
484
534
535
541
459
414
407
380
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(9)
(20)
(33)
(38)
(34)
(23)
(27)
(31)
(35)
(36)
(41)
(46)
(49)
(53)
(51)
(45)
(41)
(33)
(31)
Net Income (Common)
(311)
N/A
(287)
+8%
(254)
+12%
(229)
+10%
(266)
-16%
(259)
+3%
(295)
-14%
(286)
+3%
(729)
-154%
(678)
+7%
(613)
+10%
(945)
-54%
(470)
+50%
(276)
+41%
(255)
+8%
156
N/A
170
+9%
12
-93%
(3)
N/A
11
N/A
(3)
N/A
8
N/A
7
-13%
(12)
N/A
19
N/A
46
+139%
76
+64%
126
+66%
167
+33%
240
+44%
297
+24%
349
+17%
377
+8%
439
+17%
485
+11%
482
-1%
490
+2%
414
-15%
373
-10%
374
+0%
349
-7%
EPS (Diluted)
-311.39
N/A
-319
-2%
-211.25
+34%
-191
+10%
-221.66
-16%
-215.83
+3%
-245.66
-14%
-238.66
+3%
-607.33
-154%
-521.84
+14%
-510.66
+2%
-787.25
-54%
-391.75
+50%
-212
+46%
-195.76
+8%
129.75
N/A
141.58
+9%
9.53
-93%
-2.44
N/A
9.18
N/A
-2.31
N/A
6.67
N/A
0.31
-95%
-0.64
N/A
0.86
N/A
2.06
+140%
3.38
+64%
5.61
+66%
7.37
+31%
10.48
+42%
12.99
+24%
15.35
+18%
16.66
+9%
19.5
+17%
21.5
+10%
21.43
0%
22.24
+4%
18.92
-15%
17.1
-10%
17.21
+1%
16.23
-6%

See Also

Summary
NTG intrinsic value, competitors valuation, and company profile.
DCF Valuation
NTG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NTG stock valuation using valuation multiples.
Wall Street Estimates
NTG 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
NTG 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 143,600+ 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.