Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Udsigten Marstal 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 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   18.0% 9.1% 5.9% 2.8% 5.0% 4.5% 11.4% 11.4%   Credit score (0-100)   9 28 39 57 43 45 21 21   Credit rating   B BB BBB BBB BBB BBB BB BB   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)  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   47.0 800 3,624 890 -116 -80.0 0.0 0.0   EBITDA   472 753 3,534 578 -116 -80.0 0.0 0.0   EBIT   450 731 3,534 578 -116 -80.0 0.0 0.0   Pre-tax profit (PTP)   415.5 683.3 3,479.7 501.7 -39.0 5.3 0.0 0.0   Net earnings   373.7 615.0 2,750.2 316.1 -41.4 5.3 0.0 0.0   Pre-tax profit without non-rec. items   415 683 3,480 502 -39.0 5.3 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   762 1,037 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   143 670 3,420 3,825 3,783 3,789 3,514 3,514   Interest-bearing liabilities   0.0 0.0 695 736 579 614 0.0 0.0   Balance sheet total (assets)   885 1,741 5,614 4,946 4,386 4,426 3,514 3,514   Net Debt   -109 -699 -1,917 -1,199 -701 -730 -3,514 -3,514     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   47.0 800 3,624 890 -116 -80.0 0.0 0.0   Gross profit growth   0.0% 1,601.3% 353.0% -75.5% 0.0% 31.2% 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)   885 1,741 5,614 4,946 4,386 4,426 3,514 3,514   Balance sheet change%   564.1% 96.6% 222.5% -11.9% -11.3% 0.9% -20.6% 0.0%   Added value   472.0 753.1 3,534.4 578.3 -116.3 -80.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   640 253 -1,037 0 0 0 0 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 -1.0 -2.0 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 (%)   956.9% 91.4% 97.5% 65.0% 100.0% 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 %   72.1% 55.7% 96.1% 11.5% 0.1% 0.9% 0.0% 0.0%   ROI %   607.7% 178.9% 147.7% 14.0% 0.1% 0.9% 0.0% 0.0%   ROE %   269.4% 151.2% 134.5% 8.7% -1.1% 0.1% 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 %   16.2% 38.5% 60.9% 77.3% 86.3% 85.6% 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, %   -23.1% -92.9% -54.2% -207.4% 603.0% 912.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 20.3% 19.3% 15.3% 16.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2,104.7% 0.0% 15.8% 14.9% 6.5% 5.8% 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   0.2 0.7 1.2 1.7 2.2 2.1 0.0 0.0   Current Ratio   0.2 0.7 1.2 1.7 2.3 2.2 0.0 0.0   Cash and cash equivalent   109.0 699.3 2,611.8 1,935.7 1,280.4 1,344.0 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)   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   -616.2 -365.3 420.0 824.8 783.4 788.6 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   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