Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Ørsted MC 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% 1.5% 2.9%   Bankruptcy risk   3.8% 16.2% 7.8% 12.8% 16.7% 10.7% 20.4% 18.1%   Credit score (0-100)   52 12 31 17 9 22 5 8   Credit rating   BBB BB BB BB BB BB 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)  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   7,642 1,241 141 66.5 -82.4 -38.6 0.0 0.0   EBITDA   860 -14.9 -17.7 -46.6 -82.4 -38.6 0.0 0.0   EBIT   847 -21.5 -17.7 -46.6 -82.4 -38.6 0.0 0.0   Pre-tax profit (PTP)   845.6 -21.5 -19.1 -51.6 -89.5 -60.6 0.0 0.0   Net earnings   659.2 -16.8 -14.9 -40.3 -69.8 -49.3 0.0 0.0   Pre-tax profit without non-rec. items   846 -21.5 -19.1 -51.6 -89.5 -60.6 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   53.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   748 131 36.0 -4.3 -74.2 -124 -174 -174   Interest-bearing liabilities   908 192 212 213 260 823 174 174   Balance sheet total (assets)   2,944 333 315 226 211 1,360 0.0 0.0   Net Debt   409 -136 212 213 237 823 174 174     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   7,642 1,241 141 66.5 -82.4 -38.6 0.0 0.0   Gross profit growth   -42.8% -83.8% -88.6% -52.9% 0.0% 53.2% 0.0% 0.0%   Employees   19 3 1 1 1 1 0 0   Employee growth %   -40.6% -84.2% -66.7% 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)   2,944 333 315 226 211 1,360 0 0   Balance sheet change%   27.2% -88.7% -5.4% -28.4% -6.4% 544.0% -100.0% 0.0%   Added value   859.5 -14.9 -17.7 -46.6 -82.4 -38.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   42 -61 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   2.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   11.1% -1.7% -12.5% -70.1% 100.0% 100.0% 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 %   32.2% -1.3% -5.5% -17.1% -32.0% -4.4% 0.0% 0.0%   ROI %   69.3% -2.2% -6.2% -20.2% -34.8% -7.1% 0.0% 0.0%   ROE %   85.8% -3.8% -17.9% -30.8% -32.0% -6.3% 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 %   25.4% 39.3% 11.4% -1.9% -26.0% -8.3% -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, %   47.6% 915.0% -1,201.1% -457.3% -287.6% -2,133.1% 0.0% 0.0%   Gearing %   121.4% 146.8% 590.0% -4,910.3% -350.3% -666.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.0% 0.7% 2.4% 3.0% 4.1% 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   1.3 1.6 0.6 0.1 0.2 0.0 0.0 0.0   Current Ratio   1.3 1.6 1.1 1.0 0.7 0.9 0.0 0.0   Cash and cash equivalent   498.8 328.6 0.0 0.0 22.9 0.0 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 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   694.8 130.9 36.0 -4.3 -74.2 -123.5 -86.8 -86.8   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   45 -5 -18 -47 -82 -39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   45 -5 -18 -47 -82 -39 0 0   EBIT / employee   45 -7 -18 -47 -82 -39 0 0   Net earnings / employee   35 -6 -15 -40 -70 -49 0 0