Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DOF Offshore Philippines A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 12.0% 9.3% 9.9% 8.0% 7.6% 13.9% 13.6%   Credit score (0-100)   0 21 28 25 29 31 15 16   Credit rating   N/A BB BB BB BB BB BB BB   Credit limit (kUSD)   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 (kUSD)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 249 1,775 1,767 1,732 1,325 1,325 1,325   Gross profit   0.0 -19.0 1,191 1,286 1,265 889 0.0 0.0   EBITDA   0.0 -19.0 78.0 35.0 102 84.0 0.0 0.0   EBIT   0.0 -19.0 78.0 35.0 102 84.0 0.0 0.0   Pre-tax profit (PTP)   0.0 -23.0 69.0 30.0 84.0 55.0 0.0 0.0   Net earnings   0.0 -21.0 35.0 50.0 74.0 35.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -23.0 69.0 30.0 84.0 55.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kUSD)  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 458 493 543 617 652 573 573   Interest-bearing liabilities   0.0 191 27.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 676 631 674 751 749 573 573   Net Debt   0.0 -162 -164 -339 -344 -381 -573 -573     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 249 1,775 1,767 1,732 1,325 1,325 1,325   Net sales growth   0.0% 0.0% 612.9% -0.5% -2.0% -23.5% 0.0% 0.0%   Gross profit   0.0 -19.0 1,191 1,286 1,265 889 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 8.0% -1.6% -29.7% -100.0% 0.0%   Employees   0 0 44 0 39 37 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% -5.1% -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)   0 676 631 674 751 749 573 573   Balance sheet change%   0.0% 0.0% -6.7% 6.8% 11.4% -0.3% -23.5% 0.0%   Added value   0.0 -19.0 78.0 35.0 102.0 84.0 0.0 0.0   Added value %   0.0% -7.6% 4.4% 2.0% 5.9% 6.3% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 1.0 -1.0 -2.0 -3.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% -7.6% 4.4% 2.0% 5.9% 6.3% 0.0% 0.0%   EBIT %   0.0% -7.6% 4.4% 2.0% 5.9% 6.3% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 6.5% 2.7% 8.1% 9.4% 0.0% 0.0%   Net Earnings %   0.0% -8.4% 2.0% 2.8% 4.3% 2.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -8.4% 2.0% 2.8% 4.3% 2.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -9.2% 3.9% 1.7% 4.8% 4.2% 0.0% 0.0%   ROA %   0.0% -2.8% 11.9% 5.4% 14.3% 11.2% 0.0% 0.0%   ROI %   0.0% -2.9% 13.3% 6.6% 17.6% 13.2% 0.0% 0.0%   ROE %   0.0% -4.6% 7.4% 9.7% 12.8% 5.5% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 67.8% 78.1% 80.6% 82.2% 87.0% 100.0% 100.0%   Relative indebtedness %   0.0% 87.6% 7.8% 7.4% 7.7% 7.3% 0.0% 0.0%   Relative net indebtedness %   0.0% -54.2% -3.0% -11.8% -12.1% -21.4% -43.2% -43.2%   Net int. bear. debt to EBITDA, %   0.0% 852.6% -210.3% -968.6% -337.3% -453.6% 0.0% 0.0%   Gearing %   0.0% 41.7% 5.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.2% 8.3% 37.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 3.1 4.6 5.1 5.6 7.7 0.0 0.0   Current Ratio   0.0 3.1 4.6 5.1 5.6 7.7 0.0 0.0   Cash and cash equivalent   0.0 353.0 191.0 339.0 344.0 381.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 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 36.8 60.6 82.0 103.2 63.6 0.0 0.0   Current assets / Net sales %   0.0% 271.5% 35.5% 38.1% 43.4% 56.5% 43.2% 43.2%   Net working capital   0.0 458.0 493.0 543.0 617.0 652.0 0.0 0.0   Net working capital %   0.0% 183.9% 27.8% 30.7% 35.6% 49.2% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 40 0 44 36 0 0   Added value / employee   0 0 2 0 3 2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 2 0 3 2 0 0   EBIT / employee   0 0 2 0 3 2 0 0   Net earnings / employee   0 0 1 0 2 1 0 0