Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Albatros Expeditions A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   20.2% 19.6% 16.1% 16.0% 11.0% 5.4% 6.9% 6.9%   Credit score (0-100)   6 6 10 11 21 42 35 35   Credit rating   B B BB BB BB BBB BBB BBB   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -963 -3,212 -12,863 -18,328 25,144 37,668 0.0 0.0   EBITDA   -8,888 -10,753 -17,062 -24,835 17,456 27,902 0.0 0.0   EBIT   -8,888 -10,753 -17,062 -24,973 17,305 27,093 0.0 0.0   Pre-tax profit (PTP)   -8,646.2 -21,813.5 -10,220.5 -17,982.0 59.9 50,346.3 0.0 0.0   Net earnings   -6,748.5 -17,015.5 -7,762.2 -13,898.6 -412.6 39,204.1 0.0 0.0   Pre-tax profit without non-rec. items   -8,628 -21,839 -10,093 -17,982 59.9 50,346 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 1,381 1,983 6,469 5,811 0.0 0.0   Shareholders equity total   2,740 -275 -8,038 -9,936 -10,349 28,855 28,335 28,335   Interest-bearing liabilities   5,366 10,530 4,128 679 703 1,754 0.0 0.0   Balance sheet total (assets)   87,246 59,254 72,416 124,962 166,459 208,240 28,335 28,335   Net Debt   -2,933 8,229 1,369 -19,361 -9,409 -27,715 -28,335 -28,335     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -963 -3,212 -12,863 -18,328 25,144 37,668 0.0 0.0   Gross profit growth   -74.1% -233.5% -300.5% -42.5% 0.0% 49.8% -100.0% 0.0%   Employees   0 0 0 0 15 16 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 6.7% -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)   87,246 59,254 72,416 124,962 166,459 208,240 28,335 28,335   Balance sheet change%   29.7% -32.1% 22.2% 72.6% 33.2% 25.1% -86.4% 0.0%   Added value   -8,888.0 -10,753.0 -17,062.3 -24,835.1 17,442.9 27,902.2 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 1,381 463 4,335 -1,467 -5,811 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 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   922.9% 334.8% 132.6% 136.3% 68.8% 71.9% 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 %   -10.8% -14.2% -12.8% -14.5% 11.6% 27.6% 0.0% 0.0%   ROI %   -94.6% -111.7% -121.9% -649.8% 1,948.6% 328.5% 0.0% 0.0%   ROE %   -110.4% -54.9% -11.8% -14.1% -0.3% 40.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   6.8% -1.2% -24.3% -27.6% -39.1% 43.0% 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, %   33.0% -76.5% -8.0% 78.0% -53.9% -99.3% 0.0% 0.0%   Gearing %   195.8% -3,823.2% -51.4% -6.8% -6.8% 6.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.2% 143.8% 15.8% 98.4% 2,601.5% 223.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.3 2.5 3.4 4.4 5.3 4.8 0.0 0.0   Current Ratio   1.0 1.0 0.9 0.9 0.6 0.9 0.0 0.0   Cash and cash equivalent   8,299.3 2,301.2 2,758.9 20,040.2 10,111.4 29,469.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   2,740.0 478.6 -7,981.3 -16,845.4 -60,780.1 -22,530.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 1,163 1,744 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 1,164 1,744 0 0   EBIT / employee   0 0 0 0 1,154 1,693 0 0   Net earnings / employee   0 0 0 0 -28 2,450 0 0