Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Define waters 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 N/A 2019 N/A 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% 1.8% 1.8%   Bankruptcy risk   0.0% 0.0% 3.3% 3.0% 2.7% 1.5% 9.2% 9.2%   Credit score (0-100)   0 0 55 56 60 74 27 27   Credit rating   N/A N/A BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 7.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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 0.0 1,407 1,007 1,436 2,089 0.0 0.0   EBITDA   0.0 0.0 856 168 386 767 0.0 0.0   EBIT   0.0 0.0 846 146 381 755 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 843.1 130.2 369.7 729.1 0.0 0.0   Net earnings   0.0 0.0 659.5 99.9 275.3 557.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 843 130 370 729 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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 82.3 120 53.4 1,248 0.0 0.0   Shareholders equity total   0.0 0.0 699 799 1,075 1,632 1,592 1,592   Interest-bearing liabilities   0.0 0.0 1.4 63.2 33.1 968 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,699 1,302 2,130 4,272 1,592 1,592   Net Debt   0.0 0.0 -74.9 30.6 -55.4 919 -1,592 -1,592     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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 0.0 1,407 1,007 1,436 2,089 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -28.4% 42.6% 45.5% -100.0% 0.0%   Employees   0 0 3 4 6 5 0 0   Employee growth %   0.0% 0.0% 0.0% 33.3% 50.0% -16.7% -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)   0 0 1,699 1,302 2,130 4,272 1,592 1,592   Balance sheet change%   0.0% 0.0% 0.0% -23.3% 63.5% 100.6% -62.7% 0.0%   Added value   0.0 0.0 856.2 167.6 403.3 767.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 72 16 -72 1,183 -1,248 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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% 0.0% 60.2% 14.5% 26.6% 36.2% 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 %   0.0% 0.0% 49.9% 9.7% 22.2% 23.6% 0.0% 0.0%   ROI %   0.0% 0.0% 120.8% 18.7% 38.6% 40.6% 0.0% 0.0%   ROE %   0.0% 0.0% 94.3% 13.3% 29.4% 41.2% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 41.2% 61.4% 50.5% 38.2% 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, %   0.0% 0.0% -8.7% 18.3% -14.4% 119.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.2% 7.9% 3.1% 59.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 545.8% 48.4% 24.7% 5.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.3 1.4 1.5 1.6 0.0 0.0   Current Ratio   0.0 0.0 1.6 2.3 1.9 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 76.3 32.5 88.6 49.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 617.2 679.0 972.3 1,257.3 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 N/A 2019 N/A 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 0 285 42 67 153 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 285 42 64 153 0 0   EBIT / employee   0 0 282 36 64 151 0 0   Net earnings / employee   0 0 220 25 46 111 0 0