Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOW SHIPPING (DENMARK) ApS

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% 0.9% 0.9%   Bankruptcy risk   10.5% 8.6% 6.2% 6.4% 7.2% 7.4% 12.1% 11.9%   Credit score (0-100)   25 30 38 36 33 26 4 4   Credit rating   B B BB BB BB BB B B   Credit limit (kDKK)   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 (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   1,701 1,727 1,724 1,764 2,316 1,997 0.0 0.0   EBITDA   78.2 20.3 89.8 126 159 33.5 0.0 0.0   EBIT   78.2 20.3 89.8 126 159 33.5 0.0 0.0   Pre-tax profit (PTP)   70.4 5.2 83.3 116.8 149.3 24.2 0.0 0.0   Net earnings   42.0 -14.2 57.2 77.8 98.2 -22.3 0.0 0.0   Pre-tax profit without non-rec. items   70.4 5.2 83.3 117 149 24.2 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   27.4 13.2 70.5 148 246 224 99.0 99.0   Interest-bearing liabilities   5.1 5.2 5.1 5.2 5.1 0.2 0.0 0.0   Balance sheet total (assets)   288 294 500 317 392 442 99.0 99.0   Net Debt   -209 -220 -433 -218 -296 -345 -99.0 -99.0     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   1,701 1,727 1,724 1,764 2,316 1,997 0.0 0.0   Gross profit growth   -7.1% 1.5% -0.2% 2.3% 31.3% -13.8% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 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)   288 294 500 317 392 442 99 99   Balance sheet change%   -8.5% 2.1% 70.2% -36.7% 23.8% 12.8% -77.6% 0.0%   Added value   78.2 20.3 89.8 125.6 159.3 33.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 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 (%)   4.6% 1.2% 5.2% 7.1% 6.9% 1.7% 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 %   25.4% 7.0% 22.6% 30.7% 45.0% 8.3% 0.0% 0.0%   ROI %   415.1% 35.0% 55.5% 63.8% 78.7% 14.6% 0.0% 0.0%   ROE %   24.5% -69.8% 136.7% 71.1% 49.8% -9.5% 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 %   9.5% 4.5% 14.1% 46.8% 62.8% 50.6% 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, %   -266.8% -1,084.5% -482.3% -173.3% -186.0% -1,030.5% 0.0% 0.0%   Gearing %   18.6% 39.1% 7.3% 3.5% 2.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   151.7% 295.2% 127.6% 169.3% 194.9% 393.8% 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   1.0 1.2 1.8 1.6 2.4 1.8 0.0 0.0   Current Ratio   1.0 1.2 1.8 1.6 2.4 1.8 0.0 0.0   Cash and cash equivalent   213.8 225.5 438.5 222.8 301.5 345.4 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   -5.4 44.7 200.0 100.8 197.5 173.7 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   39 10 45 63 80 17 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   39 10 45 63 80 17 0 0   EBIT / employee   39 10 45 63 80 17 0 0   Net earnings / employee   21 -7 29 39 49 -11 0 0