Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KRONBORG MARINE OG SKIBSPROVIANTERING ApS

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% 3.5% 3.5%   Bankruptcy risk   1.7% 2.3% 4.1% 1.6% 2.1% 2.1% 12.7% 12.6%   Credit score (0-100)   75 65 49 72 67 62 3 4   Credit rating   BBB BBB BB BBB BBB BBB B B   Credit limit (kDKK)   3.8 0.1 0.0 6.3 0.3 0.3 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   625 510 36.6 0.0 379 301 0.0 0.0   EBITDA   286 78.3 -283 -377 -3.5 -75.7 0.0 0.0   EBIT   286 78.3 -283 -377 -3.5 -75.7 0.0 0.0   Pre-tax profit (PTP)   270.1 51.1 -295.0 1,082.5 -16.0 -111.7 0.0 0.0   Net earnings   173.9 2.9 -231.0 847.6 -16.0 -82.7 0.0 0.0   Pre-tax profit without non-rec. items   270 51.1 -295 1,083 -16.0 -112 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   3,078 3,078 3,078 3,078 3,078 3,539 0.0 0.0   Shareholders equity total   3,295 3,462 3,231 4,079 4,063 3,980 1,148 1,148   Interest-bearing liabilities   540 458 256 128 618 1,023 0.0 0.0   Balance sheet total (assets)   4,750 4,783 4,580 5,732 5,330 5,629 1,148 1,148   Net Debt   510 447 124 -29.7 542 941 -1,148 -1,148     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   625 510 36.6 0.0 379 301 0.0 0.0   Gross profit growth   32.9% -18.4% -92.8% -100.0% 0.0% -20.6% -100.0% 0.0%   Employees   0 0 0 0 1 1 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)   4,750 4,783 4,580 5,732 5,330 5,629 1,148 1,148   Balance sheet change%   2.0% 0.7% -4.2% 25.2% -7.0% 5.6% -79.6% 0.0%   Added value   285.9 78.3 -283.4 -377.1 -3.5 -75.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,141 0 164 0 0 462 -907 -2,632   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 -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 (%)   45.8% 15.4% -774.6% 0.0% -0.9% -25.2% 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 %   6.1% 1.6% -6.1% 21.1% 0.3% -1.3% 0.0% 0.0%   ROI %   6.8% 1.8% -6.8% 25.1% 0.3% -1.3% 0.0% 0.0%   ROE %   5.6% 0.1% -6.9% 23.2% -0.4% -2.1% 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 %   69.4% 72.4% 70.5% 71.2% 76.2% 70.7% 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, %   178.2% 570.8% -43.9% 7.9% -15,615.0% -1,242.6% 0.0% 0.0%   Gearing %   16.4% 13.2% 7.9% 3.1% 15.2% 25.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 5.5% 3.2% 1.8% 8.5% 5.2% 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   0.2 0.3 0.3 2.6 3.1 1.8 0.0 0.0   Current Ratio   3.4 3.7 2.2 2.6 3.1 1.8 0.0 0.0   Cash and cash equivalent   30.4 10.5 131.9 157.7 76.0 81.4 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   1,132.1 1,215.6 793.7 1,593.5 1,453.3 874.6 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 0 0 -3 -76 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -3 -76 0 0   EBIT / employee   0 0 0 0 -3 -76 0 0   Net earnings / employee   0 0 0 0 -16 -83 0 0