Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Søløven Offshore-Service ApS

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% 0.8% 0.8%   Bankruptcy risk   3.9% 8.0% 0.9% 1.9% 4.7% 0.9% 6.1% 6.0%   Credit score (0-100)   52 32 87 67 45 88 13 14   Credit rating   BB B A BBB BB A BB BB   Credit limit (kDKK)   0.0 0.0 516.5 1.2 0.0 576.5 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   3,089 966 6,495 2,520 913 3,510 0.0 0.0   EBITDA   512 -1,149 3,747 856 -108 1,920 0.0 0.0   EBIT   -13.6 -1,867 3,022 130 -847 1,181 0.0 0.0   Pre-tax profit (PTP)   -13.6 -1,861.8 2,960.6 65.1 -869.0 1,132.0 0.0 0.0   Net earnings   -14.9 -1,862.2 2,960.1 64.1 -870.0 1,130.9 0.0 0.0   Pre-tax profit without non-rec. items   -13.6 -1,862 2,961 65.1 -869 1,132 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   3,971 5,936 5,210 4,551 3,867 3,128 0.0 0.0   Shareholders equity total   3,985 2,123 5,083 5,147 4,277 5,408 1,408 1,408   Interest-bearing liabilities   0.0 2,234 2,009 0.0 5.0 128 0.0 0.0   Balance sheet total (assets)   4,319 6,203 9,022 5,737 4,639 5,635 1,408 1,408   Net Debt   -92.4 1,974 1,737 -878 -536 -1,435 -1,408 -1,408     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   3,089 966 6,495 2,520 913 3,510 0.0 0.0   Gross profit growth   0.0% -68.7% 572.5% -61.2% -63.8% 284.4% -100.0% 0.0%   Employees   0 0 4 5 3 5 0 0   Employee growth %   0.0% 0.0% 0.0% 25.0% -40.0% 66.7% -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)   4,319 6,203 9,022 5,737 4,639 5,635 1,408 1,408   Balance sheet change%   0.0% 43.6% 45.4% -36.4% -19.1% 21.5% -75.0% 0.0%   Added value   511.7 -1,149.4 3,746.9 855.8 -121.1 1,919.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   3,446 1,247 -1,451 -1,385 -1,424 -1,479 -3,128 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 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 %   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 (%)   -0.4% -193.3% 46.5% 5.1% -92.8% 33.6% 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 %   -0.3% -35.1% 39.7% 2.7% -16.0% 23.6% 0.0% 0.0%   ROI %   -0.3% -44.2% 52.8% 3.3% -17.6% 24.7% 0.0% 0.0%   ROE %   -0.4% -61.0% 82.2% 1.3% -18.5% 23.4% 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 %   92.3% 34.2% 56.3% 89.7% 92.2% 96.0% 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, %   -18.1% -171.8% 46.4% -102.6% 496.3% -74.8% 0.0% 0.0%   Gearing %   0.0% 105.2% 39.5% 0.0% 0.1% 2.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.5% 3.0% 13.4% 1,640.2% 121.4% 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   1.0 0.1 2.0 2.0 2.1 11.1 0.0 0.0   Current Ratio   1.0 0.1 2.0 2.0 2.1 11.1 0.0 0.0   Cash and cash equivalent   92.4 259.9 271.7 878.1 540.6 1,562.9 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   14.1 -1,578.9 1,881.6 595.7 410.2 2,280.4 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 0 937 171 -40 384 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 937 171 -36 384 0 0   EBIT / employee   0 0 755 26 -282 236 0 0   Net earnings / employee   0 0 740 13 -290 226 0 0