Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AMERICAN SEAFOODS EUROPE ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 2.7% 2.7%   Bankruptcy risk   3.6% 3.4% 3.8% 2.8% 3.0% 2.9% 9.2% 9.2%   Credit score (0-100)   54 55 51 58 57 57 27 27   Credit rating   BBB BBB BBB BBB BBB 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   3,417 3,906 2,794 2,325 3,817 4,567 4,567 4,567   Gross profit   1,881 2,273 2,303 1,765 2,470 3,057 0.0 0.0   EBITDA   159 192 132 105 177 192 0.0 0.0   EBIT   159 192 132 105 177 192 0.0 0.0   Pre-tax profit (PTP)   160.1 190.1 85.6 233.4 418.8 155.7 0.0 0.0   Net earnings   118.5 145.2 66.0 180.9 326.0 119.8 0.0 0.0   Pre-tax profit without non-rec. items   160 190 85.6 233 419 156 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   3,013 3,158 3,224 3,405 3,731 3,850 3,720 3,720   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,399 3,665 3,886 3,896 4,120 4,579 3,720 3,720   Net Debt   -2,795 -2,979 -3,573 -3,052 -2,984 -3,387 -3,720 -3,720     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   3,417 3,906 2,794 2,325 3,817 4,567 4,567 4,567   Net sales growth   1.1% 14.3% -28.5% -16.8% 64.2% 19.7% 0.0% 0.0%   Gross profit   1,881 2,273 2,303 1,765 2,470 3,057 0.0 0.0   Gross profit growth   2.0% 20.8% 1.3% -23.3% 39.9% 23.8% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   3,399 3,665 3,886 3,896 4,120 4,579 3,720 3,720   Balance sheet change%   2.9% 7.8% 6.0% 0.3% 5.8% 11.1% -18.7% 0.0%   Added value   159.5 191.7 131.6 104.8 177.4 192.5 0.0 0.0   Added value %   4.7% 4.9% 4.7% 4.5% 4.6% 4.2% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   2.0 3.0 -1.0 -2.0 1.0 2.0 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  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 %   4.7% 4.9% 4.7% 4.5% 4.6% 4.2% 0.0% 0.0%   EBIT %   4.7% 4.9% 4.7% 4.5% 4.6% 4.2% 0.0% 0.0%   EBIT to gross profit (%)   8.5% 8.4% 5.7% 5.9% 7.2% 6.3% 0.0% 0.0%   Net Earnings %   3.5% 3.7% 2.4% 7.8% 8.5% 2.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   3.5% 3.7% 2.4% 7.8% 8.5% 2.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   4.7% 4.9% 3.1% 10.0% 11.0% 3.4% 0.0% 0.0%   ROA %   4.8% 5.5% 3.7% 9.6% 13.1% 13.3% 0.0% 0.0%   ROI %   5.5% 6.2% 4.2% 10.7% 14.3% 15.1% 0.0% 0.0%   ROE %   4.0% 4.7% 2.1% 5.5% 9.1% 3.2% 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 %   88.6% 86.2% 83.0% 87.4% 90.5% 84.1% 100.0% 100.0%   Relative indebtedness %   11.3% 13.0% 23.7% 20.4% 9.7% 15.0% 0.0% 0.0%   Relative net indebtedness %   -70.5% -63.3% -104.2% -110.9% -68.5% -59.1% -81.5% -81.5%   Net int. bear. debt to EBITDA, %   -1,752.6% -1,553.8% -2,714.7% -2,913.6% -1,682.3% -1,759.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   8.7 8.1 7.8 12.6 11.1 6.6 0.0 0.0   Current Ratio   8.7 8.1 7.8 12.6 11.1 6.6 0.0 0.0   Cash and cash equivalent   2,794.9 2,978.6 3,573.0 3,052.4 2,984.5 3,386.6 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)   37.6 40.2 66.1 37.0 25.4 36.1 0.0 0.0   Current assets / Net sales %   98.8% 93.3% 138.3% 166.7% 107.4% 99.8% 81.5% 81.5%   Net working capital   2,991.4 3,193.2 3,366.0 3,568.2 3,729.3 3,871.4 0.0 0.0   Net working capital %   87.5% 81.7% 120.5% 153.5% 97.7% 84.8% 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   1,708 1,953 1,397 1,162 1,908 2,284 0 0   Added value / employee   80 96 66 52 89 96 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   80 96 66 52 89 96 0 0   EBIT / employee   80 96 66 52 89 96 0 0   Net earnings / employee   59 73 33 90 163 60 0 0