Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Open Ocean ApS 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   11.8% 14.0% 6.9% 6.9% 10.2% 6.8% 15.8% 15.5%   Credit score (0-100)   21 17 35 34 23 34 12 13   Credit rating   BB BB BBB BBB 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   0.0 387 155 637 868 490 0.0 0.0   EBITDA   -42.7 -529 -69.1 333 684 184 0.0 0.0   EBIT   -80.5 -533 -69.1 328 355 184 0.0 0.0   Pre-tax profit (PTP)   -78.6 -533.2 -72.7 326.5 343.7 183.8 0.0 0.0   Net earnings   -61.3 -415.9 -57.8 288.4 268.1 143.3 0.0 0.0   Pre-tax profit without non-rec. items   -78.6 -533 -72.7 326 344 184 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 0.0 240 0.0 0.0 0.0 0.0   Shareholders equity total   -8.6 -424 -482 -194 74.3 218 138 138   Interest-bearing liabilities   0.0 575 635 620 0.0 0.0 0.0 0.0   Balance sheet total (assets)   260 430 288 564 614 442 138 138   Net Debt   -134 381 522 586 -3.7 -42.7 -138 -138     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   0.0 387 155 637 868 490 0.0 0.0   Gross profit growth   -100.0% 0.0% -60.0% 311.2% 36.2% -43.6% -100.0% 0.0%   Employees   0 0 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   260 430 288 564 614 442 138 138   Balance sheet change%   -14.6% 65.5% -33.1% 96.0% 8.9% -28.1% -68.8% 0.0%   Added value   -42.7 -528.9 -69.1 333.3 360.4 183.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -76 -9 0 235 -569 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 -5.0 1.0 2.0 3.0 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 (%)   0.0% -137.6% -44.6% 51.5% 40.9% 37.5% 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 %   -27.4% -95.0% -8.5% 43.0% 51.8% 34.8% 0.0% 0.0%   ROI %   -296.0% -185.6% -11.4% 52.3% 102.3% 125.9% 0.0% 0.0%   ROE %   -39.2% -120.6% -16.1% 67.8% 84.0% 98.2% 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 %   -3.2% -49.7% -62.6% -25.6% 12.1% 49.3% 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, %   314.0% -72.0% -756.4% 175.8% -0.5% -23.2% 0.0% 0.0%   Gearing %   0.0% -135.4% -131.6% -319.9% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.6% 0.2% 3.7% 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   0.9 0.5 0.4 0.4 0.0 0.5 0.0 0.0   Current Ratio   0.9 0.5 0.4 0.4 0.0 0.5 0.0 0.0   Cash and cash equivalent   134.1 193.8 112.2 33.7 3.7 42.7 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   -19.6 -431.1 -488.9 -440.7 -536.0 -114.8 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 -69 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -69 0 0 0 0 0   EBIT / employee   0 0 -69 0 0 0 0 0   Net earnings / employee   0 0 -58 0 0 0 0 0