Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ESANI Shipping ApS 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 N/A 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   0.0% 11.3% 11.0% 3.3% 3.0% 8.2% 19.5% 19.3%   Credit score (0-100)   0 22 22 53 57 29 6 7   Credit rating   N/A BB BB BBB BBB 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 N/A 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 11,744 0 0 0 0 0   Gross profit   0.0 173 4,854 17,211 5,658 2,957 0.0 0.0   EBITDA   0.0 -4,379 -397 11,641 725 -3,024 0.0 0.0   EBIT   0.0 -5,431 -3,119 8,573 -712 -4,608 0.0 0.0   Pre-tax profit (PTP)   0.0 -5,998.4 -4,103.1 7,828.1 -1,216.9 -5,552.0 0.0 0.0   Net earnings   0.0 -5,998.4 -4,103.1 7,748.4 -1,235.4 -5,533.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -5,998 -4,103 7,828 -1,217 -5,552 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 13,046 12,039 11,263 11,780 14,314 0.0 0.0   Shareholders equity total   0.0 -5,948 -10,051 -2,303 -3,538 -3,072 -9,122 -9,122   Interest-bearing liabilities   0.0 14,323 17,419 13,758 16,462 17,451 9,122 9,122   Balance sheet total (assets)   0.0 13,470 12,360 13,839 13,974 15,192 0.0 0.0   Net Debt   0.0 14,321 17,419 13,758 16,462 17,451 9,122 9,122     See the entire balance sheet 1000.0 Volume  2018 N/A 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 11,744 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 173 4,854 17,211 5,658 2,957 0.0 0.0   Gross profit growth   0.0% 0.0% 2,699.0% 254.6% -67.1% -47.7% -100.0% 0.0%   Employees   0 9 0 13 13 15 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 15.4% -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)   0 13,470 12,360 13,839 13,974 15,192 0 0   Balance sheet change%   0.0% 0.0% -8.2% 12.0% 1.0% 8.7% -100.0% 0.0%   Added value   0.0 -4,379.0 -396.7 11,641.1 2,356.3 -3,023.9 0.0 0.0   Added value %   0.0% 0.0% -3.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 11,994 -3,730 -3,845 -920 950 -14,314 0   Net sales trend   0.0 0.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 N/A 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% -3.4% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% -26.6% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% -3,132.2% -64.3% 49.8% -12.6% -155.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -34.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -11.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -34.9% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% -27.7% -13.9% 44.5% -4.2% -25.8% 0.0% 0.0%   ROI %   0.0% -29.4% -16.3% 55.0% -4.7% -27.2% 0.0% 0.0%   ROE %   0.0% -44.5% -31.8% 59.1% -8.9% -37.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% -30.6% -45.4% -14.3% -20.2% -16.8% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 190.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 190.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -327.0% -4,390.9% 118.2% 2,271.0% -577.1% 0.0% 0.0%   Gearing %   0.0% -240.8% -173.3% -597.4% -465.2% -568.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 8.6% 7.5% 4.8% 3.4% 5.6% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.2 0.1 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.3 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 1.3 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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 9.3 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 2.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 -10,600.7 -7,070.8 -5,699.6 -12,466.1 -14,826.9 -4,561.0 -4,561.0   Net working capital %   0.0% 0.0% -60.2% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 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 -487 0 895 181 -202 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -487 0 895 56 -202 0 0   EBIT / employee   0 -603 0 659 -55 -307 0 0   Net earnings / employee   0 -666 0 596 -95 -369 0 0