Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Marine Design Hirtshals ApS

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% 1.8% 1.8%   Bankruptcy risk   3.2% 2.4% 1.5% 3.0% 1.5% 2.3% 15.4% 15.2%   Credit score (0-100)   58 64 75 55 77 59 2 2   Credit rating   BB BBB BBB BB BBB BBB B B   Credit limit (kDKK)   0.0 0.0 6.5 0.0 9.8 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   1,329 1,481 2,033 2,004 2,136 1,624 0.0 0.0   EBITDA   483 774 1,103 640 811 430 0.0 0.0   EBIT   342 633 947 478 686 320 0.0 0.0   Pre-tax profit (PTP)   192.8 499.4 821.0 363.8 555.8 154.1 0.0 0.0   Net earnings   149.6 388.9 639.6 283.7 432.2 119.3 0.0 0.0   Pre-tax profit without non-rec. items   193 499 821 364 556 154 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   3,337 3,196 3,339 3,237 3,112 3,002 0.0 0.0   Shareholders equity total   87.7 482 1,130 780 1,078 763 555 555   Interest-bearing liabilities   3,155 2,607 2,409 2,405 1,945 2,179 0.0 0.0   Balance sheet total (assets)   4,158 3,862 4,488 4,659 3,828 3,431 555 555   Net Debt   3,155 2,607 2,222 2,405 1,692 2,179 -555 -555     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   1,329 1,481 2,033 2,004 2,136 1,624 0.0 0.0   Gross profit growth   73.7% 11.4% 37.3% -1.4% 6.6% -24.0% -100.0% 0.0%   Employees   2 2 2 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -50.0% -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)   4,158 3,862 4,488 4,659 3,828 3,431 555 555   Balance sheet change%   6.5% -7.1% 16.2% 3.8% -17.8% -10.4% -83.8% 0.0%   Added value   482.9 773.6 1,102.8 639.8 847.5 429.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -282 -282 -13 -263 -250 -219 -3,002 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 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 (%)   25.7% 42.7% 46.6% 23.9% 32.1% 19.7% 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 %   8.7% 16.2% 23.1% 10.5% 16.2% 8.8% 0.0% 0.0%   ROI %   10.2% 20.0% 28.6% 13.9% 21.4% 10.3% 0.0% 0.0%   ROE %   7.5% 136.6% 79.3% 29.7% 46.5% 13.0% 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 %   2.1% 12.5% 25.2% 16.7% 28.2% 22.2% 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, %   653.4% 336.9% 201.5% 376.0% 208.5% 507.3% 0.0% 0.0%   Gearing %   3,595.9% 541.1% 213.1% 308.5% 180.4% 285.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 5.2% 5.8% 4.8% 6.0% 8.0% 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   0.5 0.5 0.9 0.6 0.5 0.1 0.0 0.0   Current Ratio   0.5 0.6 1.0 0.7 0.6 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.1 187.0 0.1 253.0 0.1 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   -780.2 -459.8 -7.6 -540.9 -390.5 -861.9 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 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   241 387 551 320 424 430 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   241 387 551 320 406 430 0 0   EBIT / employee   171 316 474 239 343 320 0 0   Net earnings / employee   75 194 320 142 216 119 0 0