Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MAERSK SUPPLY SERVICE WEST AFRICA 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% 1.5% 1.5%   Bankruptcy risk   1.3% 2.2% 6.0% 11.8% 4.7% 30.3% 15.7% 15.7%   Credit score (0-100)   81 67 38 19 45 1 12 12   Credit rating   A BBB BBB BB BBB C BB BB   Credit limit (kUSD)   1,199.7 1.0 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 (kUSD)  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   4,592 4,654 2,738 0 0 0 0 0   Gross profit   -1,167 -977 -6,298 -358 -182 5,635 0.0 0.0   EBITDA   3,687 -977 -6,298 -358 -182 5,635 0.0 0.0   EBIT   1,260 -2,987 -15,018 -9,644 -250 5,635 0.0 0.0   Pre-tax profit (PTP)   1,577.0 -2,652.0 -15,029.0 -9,665.0 -240.0 5,741.0 0.0 0.0   Net earnings   1,473.0 -2,932.0 -15,053.0 -9,665.0 -283.0 5,419.0 0.0 0.0   Pre-tax profit without non-rec. items   1,577 -2,652 -15,029 -9,665 -240 5,741 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kUSD)  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   29,766 28,595 9,946 660 592 0.0 0.0 0.0   Shareholders equity total   97,262 32,330 17,277 3,612 3,329 6,748 390 390   Interest-bearing liabilities   1,460 806 492 56.0 9.0 0.0 0.0 0.0   Balance sheet total (assets)   99,357 33,478 17,887 3,734 3,375 7,196 390 390   Net Debt   1,460 778 467 56.0 9.0 -6,997 -390 -390     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   4,592 4,654 2,738 0 0 0 0 0   Net sales growth   -10.0% 1.4% -41.2% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -1,167 -977 -6,298 -358 -182 5,635 0.0 0.0   Gross profit growth   0.0% 16.3% -544.6% 94.3% 49.2% 0.0% -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)   99,357 33,478 17,887 3,734 3,375 7,196 390 390   Balance sheet change%   1.6% -66.3% -46.6% -79.1% -9.6% 113.2% -94.6% 0.0%   Added value   3,687.0 -977.0 -6,298.0 -358.0 9,036.0 5,635.0 0.0 0.0   Added value %   80.3% -21.0% -230.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   213 -3,181 -27,369 -18,572 -136 -592 0 0   Net sales trend   -2.0 1.0 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 1.0 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 %   80.3% -21.0% -230.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   27.4% -64.2% -548.5% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -108.0% 305.7% 238.5% 2,693.9% 137.4% 100.0% 0.0% 0.0%   Net Earnings %   32.1% -63.0% -549.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   84.9% -19.8% -231.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   34.3% -57.0% -548.9% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   2.0% -4.0% -58.4% -89.2% -6.0% 108.7% 0.0% 0.0%   ROI %   1.6% -4.0% -59.0% -90.0% -6.1% 113.9% 0.0% 0.0%   ROE %   1.5% -4.5% -60.7% -92.5% -8.2% 107.6% 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 %   97.9% 96.6% 96.6% 96.7% 98.6% 93.8% 100.0% 100.0%   Relative indebtedness %   45.6% 24.7% 22.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   45.6% 24.1% 21.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   39.6% -79.6% -7.4% -15.6% -4.9% -124.2% 0.0% 0.0%   Gearing %   1.5% 2.5% 2.8% 1.6% 0.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.0% 3.4% 8.4% 76.9% 66.7% 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   32.9 3.8 13.0 25.0 60.0 16.1 0.0 0.0   Current Ratio   33.2 4.3 13.0 25.2 60.5 16.1 0.0 0.0   Cash and cash equivalent   0.0 28.0 25.0 0.0 0.0 6,997.0 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)   1.2 15.0 190.9 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   35.2 17.1 9.3 58.1 68.2 53.6 0.0 0.0   Current assets / Net sales %   1,515.5% 104.9% 290.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   67,496.0 3,735.0 7,331.0 2,952.0 2,737.0 6,748.0 0.0 0.0   Net working capital %   1,469.9% 80.3% 267.8% 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   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