Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARINESHAFT INTERNATIONAL 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% 1.9% 1.9%   Bankruptcy risk   6.0% 17.7% 30.1% 8.3% 15.4% 3.7% 15.4% 15.4%   Credit score (0-100)   40 9 1 28 12 50 13 13   Credit rating   BBB B C BB BB 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   32,965 187 -17.3 74.5 12.1 2,959 0.0 0.0   EBITDA   17,039 176 -17.3 -3.5 6.2 1,547 0.0 0.0   EBIT   17,039 176 -17.3 -3.5 6.2 1,547 0.0 0.0   Pre-tax profit (PTP)   17,234.9 548.7 3.1 9.1 14.3 1,559.5 0.0 0.0   Net earnings   13,443.2 428.0 2.4 7.1 11.2 1,216.4 0.0 0.0   Pre-tax profit without non-rec. items   17,235 549 3.1 9.1 14.3 1,560 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   15,034 1,462 565 572 583 1,799 99.3 99.3   Interest-bearing liabilities   1.1 0.0 0.0 170 0.0 1,493 0.0 0.0   Balance sheet total (assets)   19,443 1,593 581 759 599 3,726 99.3 99.3   Net Debt   -300 0.0 0.0 170 -3.2 1,465 -99.3 -99.3     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   32,965 187 -17.3 74.5 12.1 2,959 0.0 0.0   Gross profit growth   302.3% -99.4% 0.0% 0.0% -83.8% 24,384.6% -100.0% 0.0%   Employees   19 1 1 1 1 2 0 0   Employee growth %   90.0% -94.7% 0.0% 0.0% 0.0% 100.0% -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)   19,443 1,593 581 759 599 3,726 99 99   Balance sheet change%   432.8% -91.8% -63.5% 30.6% -21.0% 522.0% -97.3% 0.0%   Added value   17,038.9 176.0 -17.3 -3.5 6.2 1,547.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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   3.0 4.0 -1.0 -2.0 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 (%)   51.7% 94.1% 100.0% -4.7% 51.6% 52.3% 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 %   149.3% 5.2% 0.3% 1.4% 2.1% 72.4% 0.0% 0.0%   ROI %   187.3% 6.7% 0.3% 1.4% 2.2% 80.7% 0.0% 0.0%   ROE %   152.5% 5.2% 0.2% 1.2% 1.9% 102.1% 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 %   77.3% 91.8% 97.2% 75.4% 97.3% 48.3% 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, %   -1.8% 0.0% 0.0% -4,818.1% -50.8% 94.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 29.7% 0.0% 83.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 36.1% 5.7% 0.4% 0.1% 0.8% 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   4.4 12.2 35.6 4.1 59.9 1.9 0.0 0.0   Current Ratio   4.4 12.2 35.6 4.1 59.9 1.9 0.0 0.0   Cash and cash equivalent   301.2 0.0 0.0 0.1 3.2 27.6 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   15,034.2 1,462.2 564.6 571.7 589.1 1,800.6 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   897 176 -17 -4 6 774 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   897 176 -17 -4 6 774 0 0   EBIT / employee   897 176 -17 -4 6 774 0 0   Net earnings / employee   708 428 2 7 11 608 0 0