Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EAT AIR & SEA LOGISTICS ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1%   Bankruptcy risk   20.3% 9.9% 14.0% 12.9% 20.5% 12.7% 15.7% 14.3%   Credit score (0-100)   7 26 17 18 4 18 12 3   Credit rating   C B B B C B 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   243 688 489 233 288 78.1 0.0 0.0   EBITDA   -327 209 26.5 -223 -196 -226 0.0 0.0   EBIT   -327 209 26.5 -223 -196 -226 0.0 0.0   Pre-tax profit (PTP)   -420.5 205.6 -21.7 -258.9 -282.0 -155.6 0.0 0.0   Net earnings   -413.4 259.3 -17.4 -190.5 -334.0 -118.9 0.0 0.0   Pre-tax profit without non-rec. items   -420 206 -21.7 -259 -282 -156 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -1,052 -793 -810 -1,001 -1,335 -4.8 -515 -515   Interest-bearing liabilities   701 853 928 1,183 1,116 340 515 515   Balance sheet total (assets)   490 1,044 629 684 655 892 0.0 0.0   Net Debt   661 762 867 1,106 1,051 14.0 515 515     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   243 688 489 233 288 78.1 0.0 0.0   Gross profit growth   -75.5% 182.6% -29.0% -52.2% 23.3% -72.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   -50.0% 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)   490 1,044 629 684 655 892 0 0   Balance sheet change%   -39.6% 112.9% -39.8% 8.8% -4.3% 36.3% -100.0% 0.0%   Added value   -327.3 208.6 26.5 -223.4 -195.5 -226.1 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   -1.0 1.0 2.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -134.5% 30.3% 5.4% -95.7% -68.0% -289.5% 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 %   -14.6% 15.8% 1.6% -13.6% -10.6% -8.1% 0.0% 0.0%   ROI %   -24.7% 34.3% 3.0% -20.1% -17.0% -16.1% 0.0% 0.0%   ROE %   -63.5% 33.8% -2.1% -29.0% -49.9% -15.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -68.2% -43.2% -56.3% -59.4% -67.1% -0.5% -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, %   -201.9% 365.0% 3,268.0% -495.3% -537.7% -6.2% 0.0% 0.0%   Gearing %   -66.6% -107.6% -114.6% -118.2% -83.7% -7,156.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 7.9% 5.4% 4.4% 7.5% 5.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.3 0.6 0.4 0.4 0.3 0.6 0.0 0.0   Current Ratio   0.3 0.6 0.4 0.4 0.3 0.6 0.0 0.0   Cash and cash equivalent   40.0 91.7 61.8 76.7 65.1 326.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -1,052.0 -792.7 -792.9 -949.0 -1,283.0 -456.1 -257.4 -257.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -327 209 27 -223 -196 -226 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -327 209 27 -223 -196 -226 0 0   EBIT / employee   -327 209 27 -223 -196 -226 0 0   Net earnings / employee   -413 259 -17 -190 -334 -119 0 0