Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PWV6 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% 0.3% 0.3%   Bankruptcy risk   1.4% 1.3% 1.3% 1.2% 1.2% 1.1% 9.1% 8.9%   Credit score (0-100)   80 81 80 81 82 82 27 28   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   2.7 10.4 12.4 164.1 135.7 176.0 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   190 392 489 479 567 395 0.0 0.0   EBITDA   190 392 489 479 567 395 0.0 0.0   EBIT   190 392 392 5,338 567 458 0.0 0.0   Pre-tax profit (PTP)   90.5 148.2 268.0 5,228.2 448.0 191.2 0.0 0.0   Net earnings   60.0 98.8 209.5 4,121.5 306.7 120.0 0.0 0.0   Pre-tax profit without non-rec. items   90.5 148 268 5,228 448 191 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   7,328 9,073 9,659 14,517 16,858 17,033 0.0 0.0   Shareholders equity total   110 209 418 4,540 4,846 4,966 4,916 4,916   Interest-bearing liabilities   7,384 9,525 9,385 6,320 7,560 7,400 0.0 0.0   Balance sheet total (assets)   7,640 10,023 10,097 15,148 17,655 17,670 4,916 4,916   Net Debt   7,072 8,574 8,947 5,690 6,763 6,821 -4,916 -4,916     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   190 392 489 479 567 395 0.0 0.0   Gross profit growth   0.0% 106.5% 24.9% -2.1% 18.3% -30.3% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   7,640 10,023 10,097 15,148 17,655 17,670 4,916 4,916   Balance sheet change%   0.0% 31.2% 0.7% 50.0% 16.6% 0.1% -72.2% 0.0%   Added value   189.7 391.8 489.2 5,337.8 566.9 458.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   7,328 1,745 488 4,859 2,341 175 -17,033 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 3.0 4.0 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 %   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 (%)   100.0% 100.0% 80.1% 1,114.1% 100.0% 116.0% 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 %   2.5% 4.4% 3.9% 42.3% 3.5% 2.6% 0.0% 0.0%   ROI %   2.5% 4.5% 4.0% 43.3% 4.0% 3.4% 0.0% 0.0%   ROE %   54.5% 62.0% 66.8% 166.3% 6.5% 2.4% 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 %   1.4% 2.1% 4.1% 30.0% 27.5% 28.1% 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, %   3,727.1% 2,188.3% 1,828.7% 1,187.6% 1,192.9% 1,725.9% 0.0% 0.0%   Gearing %   6,712.0% 4,561.7% 2,243.8% 139.2% 156.0% 149.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.9% 1.3% 1.4% 1.7% 3.6% 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   1.8 2.4 1.1 1.6 1.4 1.2 0.0 0.0   Current Ratio   1.8 2.4 1.1 1.6 1.4 1.2 0.0 0.0   Cash and cash equivalent   312.1 950.4 438.3 630.3 797.0 579.2 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   135.6 547.7 31.4 226.7 232.2 109.2 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 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0