Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

NOVENCO MARINE & OFFSHORE 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  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   4.0% 0.0% 0.0% 0.0% 1.0% 0.6% 4.1% 4.1%   Credit score (0-100)   51 0 0 0 84 98 49 49   Credit rating   BBB N/A N/A N/A A AA BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 3.7 10.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   238 0 0 0 173 185 185 185   Gross profit   43.5 0.0 0.0 0.0 28.3 54.3 0.0 0.0   EBITDA   3.3 0.0 0.0 0.0 12.1 30.5 0.0 0.0   EBIT   2.7 0.0 0.0 0.0 10.1 30.0 0.0 0.0   Pre-tax profit (PTP)   -35.4 0.0 0.0 0.0 22.7 38.5 0.0 0.0   Net earnings   -36.0 0.0 0.0 0.0 20.6 31.9 0.0 0.0   Pre-tax profit without non-rec. items   -35.4 0.0 0.0 0.0 22.7 38.5 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.1 0.0 0.0 0.0 0.3 0.2 0.0 0.0   Shareholders equity total   16.2 0.0 0.0 0.0 43.3 73.7 72.6 72.6   Interest-bearing liabilities   12.4 0.0 0.0 0.0 24.6 12.9 0.0 0.0   Balance sheet total (assets)   139 0.0 0.0 0.0 137 164 72.6 72.6   Net Debt   0.3 0.0 0.0 0.0 -12.8 -10.9 -69.9 -69.9     See the entire balance sheet 1.0 Volume  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   238 0 0 0 173 185 185 185   Net sales growth   28.6% -100.0% 0.0% 0.0% 0.0% 6.5% 0.0% 0.0%   Gross profit   43.5 0.0 0.0 0.0 28.3 54.3 0.0 0.0   Gross profit growth   100.9% -100.0% 0.0% 0.0% 0.0% 92.1% -100.0% 0.0%   Employees   25 0 0 0 24 24 0 0   Employee growth %   0.0% -100.0% 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)   139 0 0 0 137 164 73 73   Balance sheet change%   -29.6% -100.0% 0.0% 0.0% 0.0% 19.6% -55.7% 0.0%   Added value   3.3 0.0 0.0 0.0 10.1 30.5 0.0 0.0   Added value %   1.4% 0.0% 0.0% 0.0% 5.8% 16.5% 0.0% 0.0%   Investments   -1 -9 0 0 1 -1 -0 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   1.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1.0 Profitability  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   1.4% 0.0% 0.0% 0.0% 7.0% 16.5% 0.0% 0.0%   EBIT %   1.1% 0.0% 0.0% 0.0% 5.8% 16.3% 0.0% 0.0%   EBIT to gross profit (%)   6.3% 0.0% 0.0% 0.0% 35.7% 55.3% 0.0% 0.0%   Net Earnings %   -15.1% 0.0% 0.0% 0.0% 11.9% 17.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -14.9% 0.0% 0.0% 0.0% 13.1% 17.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   -14.9% 0.0% 0.0% 0.0% 13.1% 20.8% 0.0% 0.0%   ROA %   -20.8% 0.0% 0.0% 0.0% 17.8% 26.3% 0.0% 0.0%   ROI %   -53.3% 0.0% 0.0% 0.0% 30.8% 44.1% 0.0% 0.0%   ROE %   -105.5% 0.0% 0.0% 0.0% 47.6% 54.5% 0.0% 0.0%   1.0 Solidity  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   11.6% 0.0% 0.0% 0.0% 31.5% 44.9% 100.0% 100.0%   Relative indebtedness %   45.2% 0.0% 0.0% 0.0% 47.6% 41.3% 0.0% 0.0%   Relative net indebtedness %   40.1% 0.0% 0.0% 0.0% 26.1% 28.5% -37.8% -37.8%   Net int. bear. debt to EBITDA, %   9.3% 0.0% 0.0% 0.0% -105.3% -35.7% 0.0% 0.0%   Gearing %   76.8% 0.0% 0.0% 0.0% 56.8% 17.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 0.0% 0.0% 0.0% 13.9% 5.8% 0.0% 0.0%   1.0 Liquidity  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.8 0.0 0.0 0.0 1.0 1.4 0.0 0.0   Current Ratio   0.8 0.0 0.0 0.0 1.0 1.4 0.0 0.0   Cash and cash equivalent   12.1 0.0 0.0 0.0 37.3 23.8 0.0 0.0   1.0 Capital use efficiency  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   49.8 0.0 0.0 0.0 46.8 68.9 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 %   38.2% 0.0% 0.0% 0.0% 48.7% 56.7% 37.8% 37.8%   Net working capital   -16.1 0.0 0.0 0.0 3.6 30.2 0.0 0.0   Net working capital %   -6.8% 0.0% 0.0% 0.0% 2.1% 16.4% 0.0% 0.0%   1.0 Employee efficiency  2019 2019/12 2020 N/A 2021 N/A 2022 N/A 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   10 0 0 0 7 8 0 0   Added value / employee   0 0 0 0 0 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1 1 0 0   EBIT / employee   0 0 0 0 0 1 0 0   Net earnings / employee   -1 0 0 0 1 1 0 0