Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mærsk-Andersen 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  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% 1.1% 1.1%   Bankruptcy risk   1.1% 1.4% 0.8% 2.7% 1.8% 1.6% 8.1% 8.1%   Credit score (0-100)   86 79 92 59 71 73 30 30   Credit rating   A A AA BBB A A BB BB   Credit limit (kDKK)   490.7 412.0 1,981.4 0.0 7.8 28.8 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   11,474 49,256 4,394 46.6 -460 -155 0.0 0.0   EBITDA   6,195 41,943 2,424 46.6 -460 -155 0.0 0.0   EBIT   1,594 36,425 2,424 46.6 -460 -155 0.0 0.0   Pre-tax profit (PTP)   1,832.8 45,815.0 1,572.2 484.5 -35.2 89.5 0.0 0.0   Net earnings   1,524.9 38,131.1 843.2 484.5 35.2 89.5 0.0 0.0   Pre-tax profit without non-rec. items   1,833 45,815 1,572 485 -35.2 89.5 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   18,516 1,742 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   9,744 47,875 16,218 16,703 16,671 16,760 8,118 8,118   Interest-bearing liabilities   34,642 41,647 7,963 10,062 7,885 8,698 0.0 0.0   Balance sheet total (assets)   63,798 109,668 26,687 37,979 24,617 25,488 8,118 8,118   Net Debt   34,186 41,467 -2,562 10,061 7,879 8,697 -8,118 -8,118     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   11,474 49,256 4,394 46.6 -460 -155 0.0 0.0   Gross profit growth   -1.2% 329.3% -91.1% -98.9% 0.0% 66.2% 0.0% 0.0%   Employees   8 11 0 0 0 0 0 0   Employee growth %   -11.1% 37.5% -100.0% 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)   63,798 109,668 26,687 37,979 24,617 25,488 8,118 8,118   Balance sheet change%   2.9% 71.9% -75.7% 42.3% -35.2% 3.5% -68.2% 0.0%   Added value   6,195.3 41,943.0 2,423.9 46.6 -459.5 -155.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,628 -22,449 -1,742 0 0 146 -146 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 -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 (%)   13.9% 74.0% 55.2% 100.0% 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 %   4.7% 54.5% 4.5% 1.6% 0.0% 1.0% 0.0% 0.0%   ROI %   6.7% 70.3% 5.3% 2.0% 0.0% 1.0% 0.0% 0.0%   ROE %   17.7% 132.4% 2.6% 2.9% 0.2% 0.5% 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 %   38.8% 43.7% 60.8% 44.0% 67.7% 65.8% 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, %   551.8% 98.9% -105.7% 21,589.3% -1,714.6% -5,605.3% 0.0% 0.0%   Gearing %   355.5% 87.0% 49.1% 60.2% 47.3% 51.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 3.9% 5.9% 0.4% 0.5% 1.9% 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   0.4 1.6 1.8 0.8 0.0 0.0 0.0 0.0   Current Ratio   1.5 1.6 1.8 1.1 0.0 0.0 0.0 0.0   Cash and cash equivalent   456.9 179.6 10,525.3 0.5 5.5 1.2 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   14,467.0 35,326.6 6,824.4 2,244.0 -2,690.3 -2,938.0 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   774 3,813 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   774 3,813 0 0 0 0 0 0   EBIT / employee   199 3,311 0 0 0 0 0 0   Net earnings / employee   191 3,466 0 0 0 0 0 0