Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARITIM MUSEUMS BYG ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 3.8% 3.8%   Bankruptcy risk   0.8% 2.7% 1.7% 1.2% 2.7% 0.7% 6.9% 6.9%   Credit score (0-100)   93 62 73 81 60 92 35 35   Credit rating   AA BBB A A BBB AA BBB BBB   Credit limit (kDKK)   1,280.4 0.0 50.5 1,284.0 0.1 4,635.9 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   4,141 4,185 4,210 4,236 4,362 4,662 4,662 4,662   Gross profit   10,176 4,012 3,943 4,029 4,170 5,451 0.0 0.0   EBITDA   5,312 3,227 3,692 3,933 3,849 10,077 0.0 0.0   EBIT   1,712 -373 92.4 333 -3,951 4,577 0.0 0.0   Pre-tax profit (PTP)   1,706.6 -373.8 44,124.4 229.9 -4,054.9 4,539.9 0.0 0.0   Net earnings   1,706.6 -373.8 43,037.8 -178.5 -4,054.9 4,539.9 0.0 0.0   Pre-tax profit without non-rec. items   1,707 -374 44,124 230 -4,055 4,540 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   66,100 62,500 58,900 55,300 47,500 47,600 0.0 0.0   Shareholders equity total   12,690 8,816 48,854 45,675 38,620 46,660 42,888 42,888   Interest-bearing liabilities   3,793 3,633 3,797 3,208 4,007 214 0.0 0.0   Balance sheet total (assets)   67,433 63,837 59,936 55,514 49,096 53,065 42,888 42,888   Net Debt   3,783 3,625 3,775 3,014 3,994 -3,741 -42,888 -42,888     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   4,141 4,185 4,210 4,236 4,362 4,662 4,662 4,662   Net sales growth   1.1% 1.1% 0.6% 0.6% 3.0% 6.9% 0.0% 0.0%   Gross profit   10,176 4,012 3,943 4,029 4,170 5,451 0.0 0.0   Gross profit growth   -12.8% -60.6% -1.7% 2.2% 3.5% 30.7% -100.0% 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)   67,433 63,837 59,936 55,514 49,096 53,065 42,888 42,888   Balance sheet change%   -5.1% -5.3% -6.1% -7.4% -11.6% 8.1% -19.2% 0.0%   Added value   5,311.6 3,227.3 3,692.4 3,933.2 -350.8 10,077.2 0.0 0.0   Added value %   128.3% 77.1% 87.7% 92.9% -8.0% 216.2% 0.0% 0.0%   Investments   -7,200 -7,200 -7,200 -7,200 -15,600 -5,400 -47,600 0   Net sales trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 -1.0 1.0 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 %   128.3% 77.1% 87.7% 92.9% 88.3% 216.2% 0.0% 0.0%   EBIT %   41.3% -8.9% 2.2% 7.9% -90.6% 98.2% 0.0% 0.0%   EBIT to gross profit (%)   16.8% -9.3% 2.3% 8.3% -94.7% 84.0% 0.0% 0.0%   Net Earnings %   41.2% -8.9% 1,022.2% -4.2% -93.0% 97.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   128.2% 77.1% 1,107.8% 80.8% 85.9% 215.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   41.2% -8.9% 1,048.1% 5.4% -93.0% 97.4% 0.0% 0.0%   ROA %   2.5% -0.6% 71.4% 0.6% -7.6% 9.1% 0.0% 0.0%   ROI %   2.6% -0.6% 74.4% 0.6% -8.2% 10.4% 0.0% 0.0%   ROE %   11.7% -3.5% 149.3% -0.4% -9.6% 10.6% 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 %   18.8% 13.8% 81.5% 82.3% 78.7% 87.9% 100.0% 100.0%   Relative indebtedness %   1,322.0% 1,314.8% 263.2% 232.3% 240.2% 137.4% 0.0% 0.0%   Relative net indebtedness %   1,321.8% 1,314.6% 262.7% 227.7% 239.9% 52.6% -920.0% -920.0%   Net int. bear. debt to EBITDA, %   71.2% 112.3% 102.2% 76.6% 103.8% -37.1% 0.0% 0.0%   Gearing %   29.9% 41.2% 7.8% 7.0% 10.4% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.0% 1.8% 2.9% 2.9% 4.5% 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 0.2 0.2 0.0 0.3 2.6 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.0 0.3 2.6 0.0 0.0   Cash and cash equivalent   9.5 7.5 22.5 194.5 13.2 3,955.1 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)   115.1 114.6 49.4 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   167.7 1,539.8 42.7 59.0 25.0 298.5 0.0 0.0   Current assets / Net sales %   32.2% 31.9% 24.6% 5.1% 36.6% 117.2% 920.0% 920.0%   Net working capital   -4,410.1 -4,683.9 -5,299.1 -5,033.6 -4,447.7 3,329.8 0.0 0.0   Net working capital %   -106.5% -111.9% -125.9% -118.8% -102.0% 71.4% 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