Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MSC TRANSPORT A/S Estimate generation in progress, please wait... 0%

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% 5.7% 5.7%   Bankruptcy risk   1.1% 1.0% 0.8% 0.7% 0.8% 0.7% 9.1% 8.9%   Credit score (0-100)   87 87 90 95 92 92 27 28   Credit rating   A A A AA AA AA BB BB   Credit limit (kDKK)   259.1 354.1 499.4 967.0 1,082.4 723.7 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 0 0 0 0 0 0   Gross profit   5,760 7,060 7,178 11,284 10,123 5,899 0.0 0.0   EBITDA   1,294 1,687 1,345 3,994 3,606 2,174 0.0 0.0   EBIT   1,068 1,378 955 3,288 2,872 1,553 0.0 0.0   Pre-tax profit (PTP)   1,059.8 1,373.8 937.6 3,276.0 2,846.9 1,584.0 0.0 0.0   Net earnings   816.1 1,059.5 723.9 2,550.3 2,205.5 1,236.8 0.0 0.0   Pre-tax profit without non-rec. items   1,060 1,374 938 3,276 2,847 1,584 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   849 1,049 1,478 2,103 2,430 3,318 0.0 0.0   Shareholders equity total   3,933 4,492 4,216 6,267 8,472 5,709 5,209 5,209   Interest-bearing liabilities   9.9 150 9.9 812 9.6 9.6 0.0 0.0   Balance sheet total (assets)   5,600 6,404 7,000 10,185 11,106 8,061 5,209 5,209   Net Debt   -615 -99.5 -430 1.4 -1,407 -1,137 -5,209 -5,209     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   5,760 7,060 7,178 11,284 10,123 5,899 0.0 0.0   Gross profit growth   12.9% 22.6% 1.7% 57.2% -10.3% -41.7% -100.0% 0.0%   Employees   7 8 9 11 9 5 0 0   Employee growth %   0.0% 14.3% 12.5% 22.2% -18.2% -44.4% -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)   5,600 6,404 7,000 10,185 11,106 8,061 5,209 5,209   Balance sheet change%   0.2% 14.4% 9.3% 45.5% 9.0% -27.4% -35.4% 0.0%   Added value   1,294.0 1,687.0 1,345.4 3,994.4 3,578.7 2,174.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -433 -109 39 -81 -407 267 -3,318 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   18.5% 19.5% 13.3% 29.1% 28.4% 26.3% 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 %   19.0% 23.0% 14.5% 38.4% 27.3% 16.6% 0.0% 0.0%   ROI %   23.5% 27.9% 19.1% 52.1% 33.9% 20.0% 0.0% 0.0%   ROE %   20.3% 25.2% 16.6% 48.7% 29.9% 17.4% 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 %   70.2% 70.1% 60.2% 61.5% 76.3% 70.8% 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, %   -47.5% -5.9% -32.0% 0.0% -39.0% -52.3% 0.0% 0.0%   Gearing %   0.3% 3.3% 0.2% 13.0% 0.1% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   45.3% 10.2% 46.8% 6.4% 15.3% 107.2% 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   4.3 4.5 2.5 2.6 4.9 3.2 0.0 0.0   Current Ratio   4.3 4.5 2.5 2.6 4.9 3.2 0.0 0.0   Cash and cash equivalent   624.8 249.1 440.2 810.8 1,416.9 1,146.2 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   3,601.5 4,115.5 3,295.5 4,914.0 6,899.3 3,279.8 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   185 211 149 363 398 435 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   185 211 149 363 401 435 0 0   EBIT / employee   153 172 106 299 319 311 0 0   Net earnings / employee   117 132 80 232 245 247 0 0