Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

M/S CONTAINERS 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.4% 1.5% 1.5% 1.2% 4.0% 1.8% 7.7% 7.7%   Credit score (0-100)   79 76 75 81 48 71 32 32   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   201.4 102.4 246.8 814.7 0.0 16.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,552 5,056 19,112 8,549 5,320 12,026 0.0 0.0   EBITDA   2,889 2,859 16,723 5,761 3,143 9,607 0.0 0.0   EBIT   2,672 2,658 16,606 5,663 3,143 9,607 0.0 0.0   Pre-tax profit (PTP)   3,114.1 5,280.0 28,680.3 8,762.8 -542.6 8,997.4 0.0 0.0   Net earnings   2,516.4 4,624.1 24,730.2 7,577.3 -1,202.9 6,852.0 0.0 0.0   Pre-tax profit without non-rec. items   3,114 5,280 28,680 8,763 -543 8,997 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   933 466 348 250 250 0.0 0.0 0.0   Shareholders equity total   23,549 23,173 47,904 39,231 33,028 33,880 23,618 23,618   Interest-bearing liabilities   16,156 14,172 37,908 39,027 0.0 22,770 0.0 0.0   Balance sheet total (assets)   43,865 46,578 103,811 92,754 41,592 93,739 23,618 23,618   Net Debt   14,163 13,454 31,907 36,218 -3,292 22,770 -23,618 -23,618     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,552 5,056 19,112 8,549 5,320 12,026 0.0 0.0   Gross profit growth   -24.2% 11.1% 278.0% -55.3% -37.8% 126.1% -100.0% 0.0%   Employees   0 0 3 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   43,865 46,578 103,811 92,754 41,592 93,739 23,618 23,618   Balance sheet change%   -10.3% 6.2% 122.9% -10.7% -55.2% 125.4% -74.8% 0.0%   Added value   2,889.5 2,858.7 16,723.3 5,761.4 3,241.0 9,607.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -435 -668 -236 -196 0 -250 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 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   58.7% 52.6% 86.9% 66.2% 59.1% 79.9% 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 %   9.1% 13.9% 40.0% 13.1% 1.9% 14.5% 0.0% 0.0%   ROI %   10.6% 16.3% 48.8% 15.7% 2.2% 21.9% 0.0% 0.0%   ROE %   11.3% 19.8% 69.6% 17.4% -3.3% 20.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   53.7% 49.8% 46.1% 42.3% 79.4% 36.1% 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, %   490.2% 470.6% 190.8% 628.6% -104.7% 237.0% 0.0% 0.0%   Gearing %   68.6% 61.2% 79.1% 99.5% 0.0% 67.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 6.7% 5.4% 10.6% 9.2% 7.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.1 0.8 1.1 0.7 1.7 0.3 0.0 0.0   Current Ratio   1.9 1.7 1.5 1.3 4.8 1.6 0.0 0.0   Cash and cash equivalent   1,992.9 717.6 6,000.3 2,809.7 3,291.9 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   18,218.5 17,431.3 30,106.6 17,915.4 32,041.0 33,110.3 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 5,574 1,920 1,080 3,202 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 5,574 1,920 1,048 3,202 0 0   EBIT / employee   0 0 5,535 1,888 1,048 3,202 0 0   Net earnings / employee   0 0 8,243 2,526 -401 2,284 0 0