Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ATLANTIC SHIP CONSULT ApS 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.0% 3.7% 3.0% 3.5% 3.3% 2.8% 11.6% 11.6%   Credit score (0-100)   70 51 56 53 53 59 21 21   Credit rating   A BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.9 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   840 309 1,217 487 224 1,232 0.0 0.0   EBITDA   616 64.0 972 242 99.5 988 0.0 0.0   EBIT   548 -44.0 912 182 39.5 988 0.0 0.0   Pre-tax profit (PTP)   650.0 -8.0 1,234.7 448.0 575.4 864.1 0.0 0.0   Net earnings   497.0 -25.0 988.3 364.1 448.8 671.2 0.0 0.0   Pre-tax profit without non-rec. items   650 -8.0 1,235 448 575 864 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   2,381 2,272 160 100 0.0 0.0 0.0 0.0   Shareholders equity total   5,413 4,888 4,876 4,240 3,689 3,361 2,236 2,236   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.6 0.0 0.0 0.0   Balance sheet total (assets)   5,724 5,121 5,317 4,431 4,079 4,026 2,236 2,236   Net Debt   -2,155 -685 -2,770 -105 -2,242 -973 -2,236 -2,236     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   840 309 1,217 487 224 1,232 0.0 0.0   Gross profit growth   107.9% -63.2% 293.7% -60.0% -54.0% 449.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   5,724 5,121 5,317 4,431 4,079 4,026 2,236 2,236   Balance sheet change%   6.5% -10.5% 3.8% -16.7% -7.9% -1.3% -44.5% 0.0%   Added value   616.0 64.0 971.8 242.1 99.5 987.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   164 -217 -2,172 -120 -160 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   65.2% -14.2% 75.0% 37.4% 17.6% 80.1% 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 %   11.9% 0.4% 24.0% 9.3% 13.5% 25.5% 0.0% 0.0%   ROI %   12.7% 0.4% 25.6% 9.9% 14.5% 29.3% 0.0% 0.0%   ROE %   9.6% -0.5% 20.2% 8.0% 11.3% 19.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   94.6% 95.5% 91.7% 95.7% 90.5% 83.5% 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, %   -349.8% -1,070.3% -285.0% -43.5% -2,253.3% -98.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 204.5% 58,896.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   9.9 10.9 10.2 17.9 6.9 4.2 0.0 0.0   Current Ratio   9.9 10.9 10.2 17.9 6.9 4.2 0.0 0.0   Cash and cash equivalent   2,155.0 685.0 2,769.7 105.4 2,242.8 972.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   2,657.0 2,200.0 3,988.7 3,203.6 2,293.1 2,112.1 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   616 64 972 242 100 988 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   616 64 972 242 100 988 0 0   EBIT / employee   548 -44 912 182 40 988 0 0   Net earnings / employee   497 -25 988 364 449 671 0 0