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  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% 2.6% 2.6%   Bankruptcy risk   2.1% 1.2% 2.1% 1.5% 2.0% 1.9% 9.5% 9.3%   Credit score (0-100)   68 84 68 75 67 68 26 26   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.3 200.4 0.4 25.2 0.4 1.1 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   404 840 309 1,217 487 224 0.0 0.0   EBITDA   160 616 64.0 972 242 99.5 0.0 0.0   EBIT   112 548 -44.0 912 182 39.5 0.0 0.0   Pre-tax profit (PTP)   84.0 650.0 -8.0 1,234.7 448.0 575.4 0.0 0.0   Net earnings   56.0 497.0 -25.0 988.3 364.1 448.8 0.0 0.0   Pre-tax profit without non-rec. items   84.0 650 -8.0 1,235 448 575 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   2,149 2,381 2,272 160 100 0.0 0.0 0.0   Shareholders equity total   4,916 5,413 4,888 4,876 4,240 3,689 2,564 2,564   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.6 0.0 0.0   Balance sheet total (assets)   5,375 5,724 5,121 5,317 4,431 4,079 2,564 2,564   Net Debt   -2,182 -2,155 -685 -2,770 -105 -2,242 -2,564 -2,564     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   404 840 309 1,217 487 224 0.0 0.0   Gross profit growth   4.7% 107.9% -63.2% 293.7% -60.0% -54.0% -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)   5,375 5,724 5,121 5,317 4,431 4,079 2,564 2,564   Balance sheet change%   1.3% 6.5% -10.5% 3.8% -16.7% -7.9% -37.1% 0.0%   Added value   160.0 616.0 64.0 971.8 242.1 99.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -97 164 -217 -2,172 -120 -160 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 4.0 -1.0 1.0 2.0 3.0 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 (%)   27.7% 65.2% -14.2% 75.0% 37.4% 17.6% 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 %   2.5% 11.9% 0.4% 24.0% 9.3% 13.5% 0.0% 0.0%   ROI %   2.6% 12.7% 0.4% 25.6% 9.9% 14.5% 0.0% 0.0%   ROE %   1.1% 9.6% -0.5% 20.2% 8.0% 11.3% 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 %   91.5% 94.6% 95.5% 91.7% 95.7% 90.5% 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, %   -1,363.8% -349.8% -1,070.3% -285.0% -43.5% -2,253.3% 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% 0.0% 204.5% 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   6.4 9.9 10.9 10.2 17.9 6.9 0.0 0.0   Current Ratio   6.4 9.9 10.9 10.2 17.9 6.9 0.0 0.0   Cash and cash equivalent   2,182.0 2,155.0 685.0 2,769.7 105.4 2,242.8 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   2,469.0 2,657.0 2,200.0 3,988.7 3,203.6 2,293.1 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  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   160 616 64 972 242 100 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   160 616 64 972 242 100 0 0   EBIT / employee   112 548 -44 912 182 40 0 0   Net earnings / employee   56 497 -25 988 364 449 0 0