Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Flora K Shipping A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   22.2% 15.0% 3.4% 1.0% 1.1% 0.7% 9.5% 9.2%   Credit score (0-100)   5 14 54 85 84 94 26 27   Credit rating   B BB BBB A A AA BB BB   Credit limit (kDKK)   0.0 0.0 0.0 245.2 361.0 1,039.7 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 3,748 3,702 3,865 4,777 4,777 4,777   Gross profit   -1.0 -2.0 174 1,408 1,365 2,882 0.0 0.0   EBITDA   -1.0 -2.0 174 1,408 1,365 2,882 0.0 0.0   EBIT   -1.0 -2.0 -488 645 604 2,130 0.0 0.0   Pre-tax profit (PTP)   -2.0 -2.0 -892.0 366.0 106.0 1,664.0 0.0 0.0   Net earnings   -2.0 -1.0 -831.0 417.0 207.0 1,764.0 0.0 0.0   Pre-tax profit without non-rec. items   -2.0 -2.0 -892 366 106 1,664 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 15,437 14,675 13,914 13,162 0.0 0.0   Shareholders equity total   1,801 1,799 3,669 4,085 7,685 9,449 9,197 9,197   Interest-bearing liabilities   15.0 0.0 12,181 11,420 7,314 4,409 0.0 0.0   Balance sheet total (assets)   1,817 1,800 15,935 15,617 15,296 14,007 9,197 9,197   Net Debt   2.0 -11.0 11,966 10,681 6,284 3,885 -9,197 -9,197     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 3,748 3,702 3,865 4,777 4,777 4,777   Net sales growth   0.0% 0.0% 0.0% -1.2% 4.4% 23.6% 0.0% 0.0%   Gross profit   -1.0 -2.0 174 1,408 1,365 2,882 0.0 0.0   Gross profit growth   0.0% -100.0% 0.0% 709.2% -3.1% 111.1% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,817 1,800 15,935 15,617 15,296 14,007 9,197 9,197   Balance sheet change%   -0.2% -0.9% 785.3% -2.0% -2.1% -8.4% -34.3% 0.0%   Added value   -1.0 -2.0 174.0 1,408.0 1,367.0 2,882.0 0.0 0.0   Added value %   0.0% 0.0% 4.6% 38.0% 35.4% 60.3% 0.0% 0.0%   Investments   0 0 14,775 -1,525 -1,522 -1,504 -13,162 0   Net sales trend   0.0 0.0 0.0 -1.0 1.0 2.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 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% 4.6% 38.0% 35.3% 60.3% 0.0% 0.0%   EBIT %   0.0% 0.0% -13.0% 17.4% 15.6% 44.6% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% -280.5% 45.8% 44.2% 73.9% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -22.2% 11.3% 5.4% 36.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -4.5% 31.9% 25.0% 52.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -23.8% 9.9% 2.7% 34.8% 0.0% 0.0%   ROA %   -0.1% -0.1% -5.5% 4.1% 4.0% 14.9% 0.0% 0.0%   ROI %   -0.1% -0.1% -5.5% 4.1% 4.0% 15.1% 0.0% 0.0%   ROE %   -0.1% -0.1% -30.4% 10.8% 3.5% 20.6% 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 %   99.1% 99.9% 23.0% 26.2% 50.2% 67.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 327.3% 311.5% 196.9% 95.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 321.5% 291.5% 170.3% 84.4% -192.5% -192.5%   Net int. bear. debt to EBITDA, %   -200.0% 550.0% 6,877.0% 758.6% 460.4% 134.8% 0.0% 0.0%   Gearing %   0.8% 0.0% 332.0% 279.6% 95.2% 46.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 0.0% 6.7% 2.4% 5.5% 8.9% 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   113.6 1,800.0 0.1 0.2 1.0 0.8 0.0 0.0   Current Ratio   113.6 1,800.0 0.1 0.2 1.1 0.9 0.0 0.0   Cash and cash equivalent   13.0 11.0 215.0 739.0 1,030.0 524.0 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 18.4 3.0 3.1 0.0 0.0 0.0   Trade creditors turnover (days)   365.0 182.5 2.1 2.4 2.3 18.4 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 13.3% 25.4% 35.8% 17.7% 192.5% 192.5%   Net working capital   1,801.0 1,799.0 -3,814.0 -3,408.0 180.0 -77.0 0.0 0.0   Net working capital %   0.0% 0.0% -101.8% -92.1% 4.7% -1.6% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0