Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CWS Consult ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   5.9% 4.6% 3.7% 2.3% 3.6% 4.7% 16.0% 16.0%   Credit score (0-100)   41 47 52 63 52 45 12 12   Credit rating   BBB BBB BBB BBB BBB 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 2018/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Net sales   26 0 0 0 0 0 0 0   Gross profit   17.8 -6.1 -2.8 -3.2 -2.2 1.9 0.0 0.0   EBITDA   17.8 -6.1 -2.8 -3.2 -2.2 1.9 0.0 0.0   EBIT   17.8 -6.1 -2.8 -3.2 -2.2 1.9 0.0 0.0   Pre-tax profit (PTP)   15.3 47.9 -8.3 185.4 -3.3 1.9 0.0 0.0   Net earnings   11.9 50.4 -6.5 186.4 -2.6 1.5 0.0 0.0   Pre-tax profit without non-rec. items   15.3 47.9 -8.3 185 -3.3 1.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   91.9 142 136 322 320 321 241 241   Interest-bearing liabilities   3.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   262 271 312 498 498 554 241 241   Net Debt   1.0 -18.3 -6.9 -2.3 -0.9 -0.1 -241 -241     See the entire balance sheet 1000.0 Volume  2018 2018/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Net sales   26 0 0 0 0 0 0 0   Net sales growth   -25.4% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   17.8 -6.1 -2.8 -3.2 -2.2 1.9 0.0 0.0   Gross profit growth   -29.4% 0.0% 53.3% -11.2% 29.3% 0.0% -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)   262 271 312 498 498 554 241 241   Balance sheet change%   169.6% 3.5% 15.3% 59.7% -0.1% 11.2% -56.4% 0.0%   Added value   17.8 -6.1 -2.8 -3.2 -2.2 1.9 0.0 0.0   Added value %   69.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   -1.0 -2.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A EBITDA %   69.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   69.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   46.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   46.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   59.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   10.0% 21.9% -1.0% 46.1% -0.4% 0.4% 0.0% 0.0%   ROI %   20.5% 49.0% -2.0% 81.6% -0.7% 0.6% 0.0% 0.0%   ROE %   13.9% 43.0% -4.7% 81.4% -0.8% 0.5% 0.0% 0.0%   1000.0 Solidity  2018 2018/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Equity ratio %   35.1% 52.6% 43.5% 64.6% 64.2% 58.0% 100.0% 100.0%   Relative indebtedness %   665.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   656.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   5.8% 299.8% 241.3% 71.2% 40.4% -4.6% 0.0% 0.0%   Gearing %   3.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   156.7% 607.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 2024e N/A 2025e N/A Quick Ratio   0.0 0.2 0.1 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.2 0.1 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   2.4 18.3 6.9 2.3 0.9 0.1 0.0 0.0   1000.0 Capital use efficiency  2018 2018/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 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 %   9.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -164.0 -107.7 -165.1 -168.7 -171.3 -226.9 0.0 0.0   Net working capital %   -643.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/8 2019 2019/8 2020 2020/8 2021 2021/8 2022 2022/8 2023 2023/8 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