BM MARINE SERVICE A/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.1% 1.3% 1.2% 1.2% 1.2%  
Credit score (0-100)  86 80 81 81 80  
Credit rating  A A A A A  
Credit limit (kDKK)  479.7 152.7 291.2 224.9 271.2  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  5,307 5,396 5,546 5,516 5,192  
EBITDA  1,765 1,742 1,483 1,612 1,957  
EBIT  1,654 1,638 1,378 1,529 1,857  
Pre-tax profit (PTP)  1,611.4 1,564.9 1,303.8 1,429.7 1,836.9  
Net earnings  1,256.1 1,220.5 1,003.8 1,088.7 1,401.7  
Pre-tax profit without non-rec. items  1,611 1,565 1,304 1,430 1,837  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  168 275 170 354 254  
Shareholders equity total  4,172 4,142 4,071 4,063 4,365  
Interest-bearing liabilities  6,625 7,607 8,209 9,492 10,301  
Balance sheet total (assets)  12,073 14,559 13,677 16,417 15,903  

Net Debt  -2,977 -3,753 -2,345 -2,887 -2,023  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  5,307 5,396 5,546 5,516 5,192  
Gross profit growth  -0.3% 1.7% 2.8% -0.5% -5.9%  
Employees  0 0 3 6 5  
Employee growth %  0.0% 0.0% 0.0% 100.0% -16.7%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  12,073 14,559 13,677 16,417 15,903  
Balance sheet change%  12.6% 20.6% -6.1% 20.0% -3.1%  
Added value  1,765.4 1,741.7 1,483.1 1,633.4 1,957.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -222 3 -210 100 -199  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 5.0 5.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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 (%)  31.2% 30.4% 24.9% 27.7% 35.8%  
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 %  14.5% 12.3% 9.8% 10.2% 11.5%  
ROI %  16.3% 14.5% 11.5% 11.8% 13.2%  
ROE %  31.1% 29.4% 24.4% 26.8% 33.3%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  34.6% 28.5% 29.8% 24.7% 27.4%  
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, %  -168.7% -215.4% -158.1% -179.1% -103.4%  
Gearing %  158.8% 183.7% 201.6% 233.6% 236.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.7% 1.0% 1.0% 1.1% 0.2%  

Liquidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  1.3 1.2 1.2 1.1 1.2  
Current Ratio  1.5 1.4 1.4 1.3 1.4  
Cash and cash equivalent  9,602.5 11,359.8 10,553.7 12,379.3 12,324.4  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
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  4,002.4 3,866.0 3,899.8 3,708.8 4,110.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 494 272 391  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 494 269 391  
EBIT / employee  0 0 459 255 371  
Net earnings / employee  0 0 335 181 280