Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GHOST SHIP HOLDING 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 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.2% 1.0% 1.5% 1.2% 1.2% 1.2% 7.6% 7.6%   Credit score (0-100)   84 89 76 80 81 81 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   229.6 504.2 121.9 1,530.7 4,280.0 3,145.6 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 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -10.0 -12.1 -8.3 -30.6 -1,041 -402 0.0 0.0   EBITDA   -10.0 -12.1 -8.3 -30.6 -1,041 -402 0.0 0.0   EBIT   -10.0 -12.1 -8.3 -30.6 -1,291 -402 0.0 0.0   Pre-tax profit (PTP)   9,432.3 6,401.8 39,430.3 63,922.3 83,895.0 83,566.0 0.0 0.0   Net earnings   9,434.5 6,409.4 39,433.5 63,920.7 83,950.0 83,681.0 0.0 0.0   Pre-tax profit without non-rec. items   9,432 6,402 39,430 63,922 83,895 83,566 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   8,315 7,824 41,258 77,579 161,528 130,209 44,297 44,297   Interest-bearing liabilities   0.0 3,343 18,221 12,934 1,434 0.0 0.0 0.0   Balance sheet total (assets)   11,953 11,173 59,486 90,539 175,699 143,801 44,297 44,297   Net Debt   -78.6 2,851 16,656 12,808 -51,687 -221 -44,297 -44,297     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 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   -10.0 -12.1 -8.3 -30.6 -1,041 -402 0.0 0.0   Gross profit growth   85.1% -20.5% 31.5% -271.2% -3,298.9% 61.4% 0.0% 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)   11,953 11,173 59,486 90,539 175,699 143,801 44,297 44,297   Balance sheet change%   8,716.0% -6.5% 432.4% 52.2% 94.1% -18.2% -69.2% 0.0%   Added value   -10.0 -12.1 -8.3 -30.6 -1,291.0 -402.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 -250 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 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   100.0% 100.0% 100.0% 100.0% 124.0% 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 %   154.5% 55.6% 111.7% 85.3% 63.5% 56.1% 0.0% 0.0%   ROI %   226.9% 66.0% 111.7% 85.3% 66.7% 58.8% 0.0% 0.0%   ROE %   223.3% 79.4% 160.7% 107.6% 70.2% 57.4% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   69.6% 70.0% 69.4% 85.7% 91.9% 90.5% 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, %   785.6% -23,660.5% -201,886.4% -41,817.2% 4,965.1% 55.0% 0.0% 0.0%   Gearing %   0.0% 42.7% 44.2% 16.7% 0.9% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.3% 0.3% 0.4% 9.5% 357.6% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.9 1.1 1.1 0.8 5.0 3.1 0.0 0.0   Current Ratio   0.9 1.1 1.1 0.8 5.0 3.1 0.0 0.0   Cash and cash equivalent   78.6 491.7 1,565.2 126.6 53,121.0 221.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/3 2022 2023/3 2023 2024/3 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 0.0 312.8 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   -185.6 350.2 1,314.8 -3,011.0 56,429.0 28,310.0 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 2022/3 2022 2023/3 2023 2024/3 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