Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Arctic Import Nordhavnen 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   0.7% 0.9% 0.7% 0.8% 0.7% 0.7% 7.8% 7.8%   Credit score (0-100)   95 91 95 91 95 94 31 31   Credit rating   AA A AA AA AA AA BB BB   Credit limit (kDKK)   1,820.0 1,561.0 2,541.9 2,261.8 2,645.8 2,923.3 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   3,625 3,535 3,693 3,115 4,633 5,685 0.0 0.0   EBITDA   3,625 3,535 3,693 3,115 4,633 5,685 0.0 0.0   EBIT   2,641 2,604 2,734 2,103 3,044 4,053 0.0 0.0   Pre-tax profit (PTP)   2,587.0 2,775.0 3,145.0 3,078.0 3,056.0 3,906.0 0.0 0.0   Net earnings   1,761.0 2,743.0 2,826.0 2,774.0 2,357.0 3,991.0 0.0 0.0   Pre-tax profit without non-rec. items   2,587 2,775 3,145 3,078 3,056 3,906 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   23,377 22,662 23,337 22,391 32,489 46,650 0.0 0.0   Shareholders equity total   17,714 18,957 23,381 24,655 25,512 28,003 26,002 26,002   Interest-bearing liabilities   24,636 24,128 26,486 23,280 32,628 31,639 0.0 0.0   Balance sheet total (assets)   47,902 48,668 56,090 53,518 65,388 68,379 26,002 26,002   Net Debt   24,159 24,063 22,135 21,745 30,666 30,932 -26,002 -26,002     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   3,625 3,535 3,693 3,115 4,633 5,685 0.0 0.0   Gross profit growth   0.0% -2.5% 4.5% -15.7% 48.7% 22.7% -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)   47,902 48,668 56,090 53,518 65,388 68,379 26,002 26,002   Balance sheet change%   0.0% 1.6% 15.3% -4.6% 22.2% 4.6% -62.0% 0.0%   Added value   3,625.0 3,535.0 3,693.0 3,115.0 4,056.0 5,685.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   22,393 -1,646 -284 -1,958 8,509 12,529 -46,650 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   72.9% 73.7% 74.0% 67.5% 65.7% 71.3% 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 %   7.2% 7.5% 7.5% 7.3% 7.0% 7.8% 0.0% 0.0%   ROI %   7.4% 7.7% 7.8% 7.5% 7.2% 8.1% 0.0% 0.0%   ROE %   9.9% 15.0% 13.3% 11.5% 9.4% 14.9% 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 %   37.0% 39.0% 41.7% 46.1% 39.0% 41.0% 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, %   666.5% 680.7% 599.4% 698.1% 661.9% 544.1% 0.0% 0.0%   Gearing %   139.1% 127.3% 113.3% 94.4% 127.9% 113.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 3.4% 3.1% 3.8% 3.9% 4.1% 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   2.9 2.3 1.7 1.6 2.9 1.6 0.0 0.0   Current Ratio   2.9 2.3 1.7 1.6 2.9 1.6 0.0 0.0   Cash and cash equivalent   477.0 65.0 4,351.0 1,535.0 1,962.0 707.0 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   12,014.0 11,089.0 9,311.0 7,684.0 21,455.0 8,383.0 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