CVR number 41526211
Industry 52.2300 Service activities incidental to air transportation

Offshore Helicopter Services Denmark A/S

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
N/A
2020
2021/3
2021
2022/4
2022
2023/4
2023
2024/4
Bankruptcy risk for industry  2.4% 2.4% 2.4% 2.4% 2.4%  
Bankruptcy risk  0.0% 3.4% 1.1% 0.9% 8.7%  
Credit score (0-100)  0 54 84 88 27  
Credit rating  N/A BBB A A BB  
Credit limit (kDKK)  0.0 0.0 2,589.5 2,585.7 -0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
N/A
2020
2021/3
2021
2022/4
2022
2023/4
2023
2024/4
Net sales  0 0 0 0 0  
Gross profit  0.0 16,815 64,836 51,808 -8,769  
EBITDA  0.0 3,778 27,398 3,028 -29,297  
EBIT  0.0 3,685 27,009 432 -29,455  
Pre-tax profit (PTP)  0.0 3,533.0 28,265.0 -431.0 -29,658.0  
Net earnings  0.0 2,754.0 22,036.0 -1,133.0 -29,658.0  
Pre-tax profit without non-rec. items  0.0 3,533 28,265 -431 -29,658  
 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
2021/3
2021
2022/4
2022
2023/4
2023
2024/4
Tangible assets total  0.0 1,852 1,463 0.0 0.0  
Shareholders equity total  0.0 3,154 25,190 24,057 -5,601  
Interest-bearing liabilities  0.0 26,142 8,806 29,526 59,776  
Balance sheet total (assets)  0.0 86,803 91,554 72,408 56,280  
Net Debt  0.0 24,687 -2,418 22,898 59,776  
 
See the entire balance sheet

Volume 
2019
N/A
2020
2021/3
2021
2022/4
2022
2023/4
2023
2024/4
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 16,815 64,836 51,808 -8,769  
Gross profit growth  0.0% 0.0% 285.6% -20.1% 0.0%  
Employees  0 29 50 50 16  
Employee growth %  0.0% 0.0% 72.4% 0.0% -68.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 86,803 91,554 72,408 56,280  
Balance sheet change%  0.0% 0.0% 5.5% -20.9% -22.3%  
Added value  0.0 3,778.0 27,398.0 821.0 -29,297.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 1,759 -778 -4,059 -158  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 1.0 2.0 3.0 -1.0  

Profitability 
2019
N/A
2020
2021/3
2021
2022/4
2022
2023/4
2023
2024/4
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 21.9% 41.7% 0.8% 335.9%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 4.2% 31.7% 3.2% -43.8%  
ROI %  0.0% 12.5% 88.9% 6.1% -51.9%  
ROE %  0.0% 87.3% 155.5% -4.6% -73.8%  

Solidity 
2019
N/A
2020
2021/3
2021
2022/4
2022
2023/4
2023
2024/4
Equity ratio %  0.0% 4.1% 31.1% 33.2% -9.1%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 653.4% -8.8% 756.2% -204.0%  
Gearing %  0.0% 828.9% 35.0% 122.7% -1,067.2%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 1.2% 0.0% 16.1% 0.5%  

Liquidity 
2019
N/A
2020
2021/3
2021
2022/4
2022
2023/4
2023
2024/4
Quick Ratio  0.0 2.0 3.1 1.4 0.9  
Current Ratio  0.0 1.5 2.2 1.4 0.9  
Cash and cash equivalent  0.0 1,455.0 11,224.0 6,628.0 0.0  

Capital use efficiency 
2019
N/A
2020
2021/3
2021
2022/4
2022
2023/4
2023
2024/4
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 23,744.0 41,096.0 21,497.0 -5,601.0  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
2021/3
2021
2022/4
2022
2023/4
2023
2024/4
Net sales / employee  0 0 0 0 0  
Added value / employee  0 130 548 16 -1,831  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 130 548 61 -1,831  
EBIT / employee  0 127 540 9 -1,841  
Net earnings / employee  0 95 441 -23 -1,854