Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAERSK TANKERS A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 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% 1.5% 1.5%   Bankruptcy risk   5.1% 5.7% 5.6% 5.8% 0.8% 0.8% 7.7% 7.5%   Credit score (0-100)   45 41 40 38 90 91 32 32   Credit rating   BBB BBB BBB BBB A AA BB BB   Credit limit (mUSD)   0.0 0.0 0.0 0.0 12.8 10.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mUSD)  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   300 419 530 466 573 453 453 453   Gross profit   300 419 530 466 93.3 71.1 0.0 0.0   EBITDA   300 419 530 466 63.7 43.0 0.0 0.0   EBIT   300 419 530 466 40.0 30.4 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 40.7 33.5 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 39.2 33.0 0.0 0.0   Pre-tax profit without non-rec. items   300 419 530 466 40.7 33.5 0.0 0.0     See the entire income statement 1.0 Balance sheet (mUSD)  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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   31.0 49.0 38.0 43.3 74.2 61.0 43.2 43.2   Interest-bearing liabilities   0.0 0.0 0.0 0.0 123 88.4 0.0 0.0   Balance sheet total (assets)   175 254 382 316 391 257 43.2 43.2   Net Debt   0.0 0.0 0.0 0.0 20.3 30.4 -43.2 -43.2     See the entire balance sheet 1.0 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   300 419 530 466 573 453 453 453   Net sales growth   9.2% 39.7% 26.5% -12.1% 22.9% -20.9% 0.0% 0.0%   Gross profit   300 419 530 466 93.3 71.1 0.0 0.0   Gross profit growth   0.0% 39.7% 26.5% -12.1% -80.0% -23.8% -100.0% 0.0%   Employees   0 0 0 0 121 111 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -8.3% -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)   175 254 382 316 391 257 43 43   Balance sheet change%   -75.9% 45.1% 50.4% -17.3% 23.6% -34.3% -83.2% 0.0%   Added value   300.0 419.0 530.0 466.0 40.0 43.0 0.0 0.0   Added value %   100.0% 100.0% 100.0% 100.0% 7.0% 9.5% 0.0% 0.0%   Investments   -6 0 0 0 -24 -13 0 0   Net sales trend   1.0 2.0 3.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1.0 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 %   100.0% 100.0% 100.0% 100.0% 11.1% 9.5% 0.0% 0.0%   EBIT %   100.0% 100.0% 100.0% 100.0% 7.0% 6.7% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 42.8% 42.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 6.8% 7.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 11.0% 10.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   100.0% 100.0% 100.0% 100.0% 7.1% 7.4% 0.0% 0.0%   ROA %   66.6% 195.3% 166.7% 133.5% 13.0% 11.5% 0.0% 0.0%   ROI %   72.7% 195.3% 166.7% 133.5% 18.0% 21.4% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 66.7% 48.8% 0.0% 0.0%   1.0 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 %   100.0% 100.0% 100.0% 100.0% 19.0% 23.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 55.3% 43.2% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 37.2% 30.3% -9.5% -9.5%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 31.9% 70.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 166.4% 144.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 8.7% 3.4% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 0.0 1.2 1.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.2 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 103.1 58.1 0.0 0.0   1.0 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 49.2 41.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 71.1 50.5 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 64.7% 45.1% 9.5% 9.5%   Net working capital   0.0 0.0 0.0 0.0 58.2 55.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 10.2% 12.3% 0.0% 0.0%   1.0 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 5 4 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 1 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0