Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NORTH SEA YARD, HANSTHOLM DENMARK 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   1.4% 2.9% 2.6% 3.8% 2.4% 7.1% 8.9% 8.9%   Credit score (0-100)   79 58 60 50 63 34 28 28   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   34.1 0.0 0.0 0.0 0.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,867 545 737 837 790 -711 0.0 0.0   EBITDA   1,712 470 680 787 736 -765 0.0 0.0   EBIT   1,232 -54.1 45.3 173 136 -1,324 0.0 0.0   Pre-tax profit (PTP)   1,187.7 -43.9 -1.6 97.5 5.1 -1,346.9 0.0 0.0   Net earnings   920.5 -34.5 -1.9 74.3 3.1 -1,039.2 0.0 0.0   Pre-tax profit without non-rec. items   1,188 -43.9 -1.6 97.5 5.1 -1,347 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   5,105 6,581 7,504 6,890 6,792 6,732 0.0 0.0   Shareholders equity total   4,799 4,765 4,763 4,837 4,840 3,801 2,216 2,216   Interest-bearing liabilities   3,311 2,147 3,504 8,016 3,532 8,554 0.0 0.0   Balance sheet total (assets)   10,404 7,790 9,171 15,028 9,504 13,499 2,216 2,216   Net Debt   2,804 2,147 3,504 8,016 3,331 8,554 -2,216 -2,216     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,867 545 737 837 790 -711 0.0 0.0   Gross profit growth   -15.6% -70.8% 35.3% 13.6% -5.7% 0.0% 0.0% 0.0%   Employees   2 1 1 1 1 1 0 0   Employee growth %   0.0% -50.0% 0.0% 0.0% 0.0% 0.0% -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)   10,404 7,790 9,171 15,028 9,504 13,499 2,216 2,216   Balance sheet change%   23.1% -25.1% 17.7% 63.9% -36.8% 42.0% -83.6% 0.0%   Added value   1,712.4 470.2 680.3 787.1 750.2 -764.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -661 951 288 -1,228 -698 -641 -6,764 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   66.0% -9.9% 6.2% 20.7% 17.3% 186.2% 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 %   13.0% -0.1% 0.6% 1.6% 1.1% -11.5% 0.0% 0.0%   ROI %   14.8% -0.1% 0.6% 1.7% 1.2% -11.6% 0.0% 0.0%   ROE %   21.2% -0.7% -0.0% 1.5% 0.1% -24.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   46.1% 61.2% 51.9% 32.2% 50.9% 28.2% 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, %   163.8% 456.6% 515.0% 1,018.4% 452.7% -1,118.6% 0.0% 0.0%   Gearing %   69.0% 45.1% 73.6% 165.7% 73.0% 225.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.2% 1.4% 1.8% 1.7% 2.3% 0.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.0 0.4 0.4 0.9 0.7 0.7 0.0 0.0   Current Ratio   1.1 0.5 0.5 0.9 0.7 0.8 0.0 0.0   Cash and cash equivalent   507.1 0.0 0.0 0.0 201.1 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   344.1 -1,057.9 -1,844.7 -1,108.5 -957.7 -1,919.6 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   856 470 680 787 750 -765 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   856 470 680 787 736 -765 0 0   EBIT / employee   616 -54 45 173 136 -1,324 0 0   Net earnings / employee   460 -34 -2 74 3 -1,039 0 0