Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CWE Taastrup K/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.9% 0.8% 0.6% 3.5% 2.1% 21.1% 20.9%   Credit score (0-100)   0 88 91 98 52 67 5 5   Credit rating   N/A A AA AA BBB BBB B B   Credit limit (mDKK)   0.0 2.0 2.7 23.4 -0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 4 5 26 33 34 34 34   Gross profit   0.0 2.4 3.3 16.2 21.1 20.9 0.0 0.0   EBITDA   0.0 2.4 3.3 16.2 21.1 20.9 0.0 0.0   EBIT   0.0 1.8 7.1 34.3 -152 -21.0 0.0 0.0   Pre-tax profit (PTP)   0.0 -0.2 4.9 18.5 -171.5 -40.5 0.0 0.0   Net earnings   0.0 -0.2 4.9 18.5 -171.5 -40.5 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -0.2 4.9 18.5 -171 -40.5 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 110 114 907 734 693 0.0 0.0   Shareholders equity total   0.0 26.4 27.8 216 39.4 -2.1 -196 -196   Interest-bearing liabilities   0.0 85.5 85.6 697 697 697 196 196   Balance sheet total (assets)   0.0 114 116 926 751 710 0.0 0.0   Net Debt   0.0 81.7 84.2 683 686 687 196 196     See the entire balance sheet 1.0 Volume  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 4 5 26 33 34 34 34   Net sales growth   0.0% 0.0% 19.7% 396.0% 29.4% 2.1% 0.0% 0.0%   Gross profit   0.0 2.4 3.3 16.2 21.1 20.9 0.0 0.0   Gross profit growth   0.0% 0.0% 42.0% 382.3% 30.3% -0.5% -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)   0 114 116 926 751 710 0 0   Balance sheet change%   0.0% 0.0% 1.2% 700.6% -19.0% -5.4% -100.0% 0.0%   Added value   0.0 1.8 7.1 34.3 -152.0 -21.0 0.0 0.0   Added value %   0.0% 40.7% 137.6% 134.5% -459.9% -62.2% 0.0% 0.0%   Investments   0 110 4 793 -173 -42 -693 0   Net sales trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1.0 Profitability  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A EBITDA %   0.0% 54.9% 65.1% 63.3% 63.7% 62.1% 0.0% 0.0%   EBIT %   0.0% 40.7% 137.6% 134.5% -459.9% -62.2% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 74.2% 211.4% 212.6% -721.9% -100.3% 0.0% 0.0%   Net Earnings %   0.0% -3.6% 94.9% 72.6% -518.9% -120.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 10.5% 22.5% 1.4% 4.7% 4.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -3.6% 94.9% 72.6% -518.9% -120.1% 0.0% 0.0%   ROA %   0.0% 1.5% 6.2% 6.6% -18.1% -2.9% 0.0% 0.0%   ROI %   0.0% 1.6% 6.3% 6.7% -18.4% -2.9% 0.0% 0.0%   ROE %   0.0% -0.6% 18.0% 15.2% -134.1% -10.8% 0.0% 0.0%   1.0 Solidity  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% 53.5% 54.1% 60.5% 52.9% 50.0% -100.0% -100.0%   Relative indebtedness %   0.0% 2,045.2% 1,708.4% 2,782.0% 2,152.7% 2,110.4% 581.4% 581.4%   Relative net indebtedness %   0.0% 1,956.0% 1,680.9% 2,730.2% 2,120.0% 2,081.3% 581.4% 581.4%   Net int. bear. debt to EBITDA, %   0.0% 3,463.6% 2,513.9% 4,231.6% 3,258.7% 3,279.8% 0.0% 0.0%   Gearing %   0.0% 324.0% 308.0% 322.2% 1,767.9% -32,800.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 4.5% 2.6% 4.0% 2.8% 2.8% 0.0% 0.0%   1.0 Liquidity  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 2.0 0.9 1.8 1.4 1.4 0.0 0.0   Current Ratio   0.0 1.7 0.7 1.4 1.1 1.1 0.0 0.0   Cash and cash equivalent   0.0 3.8 1.4 13.2 10.8 9.8 0.0 0.0   1.0 Capital use efficiency  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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)   0.0 262.2 330.2 167.7 290.6 422.6 0.0 0.0   Current assets / Net sales %   0.0% 92.3% 31.5% 74.3% 49.4% 52.3% 0.0% 0.0%   Net working capital   0.0 1.6 -0.7 5.5 1.7 2.2 -98.1 -98.1   Net working capital %   0.0% 36.9% -13.8% 21.4% 5.2% 6.5% -290.7% -290.7%   1.0 Employee efficiency  2019 N/A 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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