Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SUPERMARINE 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.5%   Bankruptcy risk   8.7% 9.7% 11.5% 17.4% 17.6% 9.8% 20.6% 18.1%   Credit score (0-100)   30 27 22 9 8 24 4 8   Credit rating   BB BB BB B B BB B B   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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -26.0 29.0 254 414 561 517 0.0 0.0   EBITDA   -26.0 0.0 40.0 -66.0 -30.0 101 0.0 0.0   EBIT   -32.0 -9.0 31.0 -75.0 -39.0 97.7 0.0 0.0   Pre-tax profit (PTP)   -41.0 -12.0 31.0 -104.0 -57.0 64.7 0.0 0.0   Net earnings   -36.0 -9.0 23.0 -104.0 -57.0 62.8 0.0 0.0   Pre-tax profit without non-rec. items   -41.0 -12.0 31.0 -104 -57.0 64.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   39.0 30.0 21.0 12.0 3.0 0.0 0.0 0.0   Shareholders equity total   62.0 53.0 76.0 -28.0 -85.0 -21.9 -71.9 -71.9   Interest-bearing liabilities   85.0 144 107 111 81.0 229 71.9 71.9   Balance sheet total (assets)   307 484 596 577 792 817 0.0 0.0   Net Debt   52.0 118 73.0 59.0 65.0 215 71.9 71.9     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -26.0 29.0 254 414 561 517 0.0 0.0   Gross profit growth   0.0% 0.0% 775.9% 63.0% 35.5% -7.9% -100.0% 0.0%   Employees   0 0 1 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 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)   307 484 596 577 792 817 0 0   Balance sheet change%   -4.1% 57.7% 23.1% -3.2% 37.3% 3.2% -100.0% 0.0%   Added value   -26.0 0.0 40.0 -66.0 -30.0 100.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   33 -18 -18 -18 -18 -6 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   123.1% -31.0% 12.2% -18.1% -7.0% 18.9% 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 %   -10.2% -2.3% 5.7% -12.5% -5.3% 11.4% 0.0% 0.0%   ROI %   -16.8% -5.2% 16.3% -51.0% -40.6% 63.2% 0.0% 0.0%   ROE %   -45.0% -15.7% 35.7% -31.9% -8.3% 7.8% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   22.2% 11.0% 12.8% -4.6% -9.7% -2.6% -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, %   -200.0% 0.0% 182.5% -89.4% -216.7% 213.5% 0.0% 0.0%   Gearing %   137.1% 271.7% 140.8% -396.4% -95.3% -1,044.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.1% 2.6% 0.0% 26.6% 18.8% 21.5% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.4 0.2 0.4 0.4 0.5 0.5 0.0 0.0   Current Ratio   0.9 0.9 1.0 0.9 0.8 0.9 0.0 0.0   Cash and cash equivalent   33.0 26.0 34.0 52.0 16.0 13.7 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -27.0 -27.0 5.0 -90.0 -138.0 -71.8 -36.0 -36.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 40 -33 -15 50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 40 -33 -15 50 0 0   EBIT / employee   0 0 31 -38 -20 49 0 0   Net earnings / employee   0 0 23 -52 -29 31 0 0