Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MARSØ PLAST 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% 1.5% 1.5%   Bankruptcy risk   1.0% 4.9% 3.5% 1.5% 1.5% 1.5% 13.1% 12.8%   Credit score (0-100)   89 45 53 75 76 75 18 18   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   344.4 0.0 0.0 18.2 25.6 17.1 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   3,247 1,287 6,411 9,150 8,389 6,990 0.0 0.0   EBITDA   2,392 -288 675 1,772 2,091 1,208 0.0 0.0   EBIT   1,887 -820 165 1,135 1,464 640 0.0 0.0   Pre-tax profit (PTP)   1,870.0 -887.0 91.0 1,036.0 1,448.0 474.1 0.0 0.0   Net earnings   1,457.0 -692.0 70.0 808.0 1,130.0 369.3 0.0 0.0   Pre-tax profit without non-rec. items   1,870 -887 91.0 1,036 1,448 474 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   2,186 2,043 1,699 2,096 1,463 1,024 0.0 0.0   Shareholders equity total   4,224 1,308 1,378 2,450 2,980 2,219 1,349 1,349   Interest-bearing liabilities   1,290 2,159 2,274 2,687 4,909 2,212 0.0 0.0   Balance sheet total (assets)   9,066 6,638 7,173 9,707 11,019 7,394 1,349 1,349   Net Debt   1,258 2,139 2,244 2,559 4,894 2,198 -1,349 -1,349     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   3,247 1,287 6,411 9,150 8,389 6,990 0.0 0.0   Gross profit growth   119.7% -60.4% 398.1% 42.7% -8.3% -16.7% -100.0% 0.0%   Employees   12 12 12 15 13 11 0 0   Employee growth %   50.0% 0.0% 0.0% 25.0% -13.3% -15.4% -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)   9,066 6,638 7,173 9,707 11,019 7,394 1,349 1,349   Balance sheet change%   53.3% -26.8% 8.1% 35.3% 13.5% -32.9% -81.8% 0.0%   Added value   2,392.0 -288.0 675.0 1,772.0 2,101.0 1,207.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -89 -675 -854 -240 -1,260 -1,007 -1,024 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   58.1% -63.7% 2.6% 12.4% 17.5% 9.2% 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 %   26.0% -10.3% 2.8% 14.3% 14.9% 7.0% 0.0% 0.0%   ROI %   35.7% -13.8% 3.9% 21.5% 20.2% 9.0% 0.0% 0.0%   ROE %   41.7% -25.0% 5.2% 42.2% 41.6% 14.2% 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 %   46.6% 19.7% 19.2% 25.2% 27.0% 30.0% 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, %   52.6% -742.7% 332.4% 144.4% 234.1% 182.0% 0.0% 0.0%   Gearing %   30.5% 165.1% 165.0% 109.7% 164.7% 99.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.6% 4.8% 4.5% 6.7% 2.4% 4.7% 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   1.6 0.9 1.0 1.0 1.1 1.0 0.0 0.0   Current Ratio   1.9 1.1 1.2 1.2 1.3 1.4 0.0 0.0   Cash and cash equivalent   32.0 20.0 30.0 128.0 15.0 13.7 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   3,279.0 481.0 803.0 1,403.0 2,423.0 1,926.9 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   199 -24 56 118 162 110 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   199 -24 56 118 161 110 0 0   EBIT / employee   157 -68 14 76 113 58 0 0   Net earnings / employee   121 -58 6 54 87 34 0 0