Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANWAX 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 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% 1.9% 1.9%   Bankruptcy risk   3.0% 2.9% 2.0% 2.9% 6.3% 12.3% 11.5% 11.3%   Credit score (0-100)   59 59 68 56 37 18 21 22   Credit rating   BBB BBB A BBB BBB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.2 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,363 1,280 1,316 1,298 306 94.9 0.0 0.0   EBITDA   53.3 169 442 778 118 -324 0.0 0.0   EBIT   47.1 163 436 771 118 -324 0.0 0.0   Pre-tax profit (PTP)   50.4 133.2 500.6 747.4 17.5 -238.8 0.0 0.0   Net earnings   34.8 95.2 390.2 579.4 12.2 -190.6 0.0 0.0   Pre-tax profit without non-rec. items   50.4 133 501 747 17.5 -239 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   19.7 13.5 7.3 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   970 665 955 1,422 1,320 829 479 479   Interest-bearing liabilities   17.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,161 907 1,164 1,620 1,360 936 479 479   Net Debt   -937 -703 -1,028 -1,471 -1,280 -788 -479 -479     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 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   1,363 1,280 1,316 1,298 306 94.9 0.0 0.0   Gross profit growth   -19.5% -6.1% 2.8% -1.3% -76.4% -69.0% -100.0% 0.0%   Employees   0 2 2 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -50.0% 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)   1,161 907 1,164 1,620 1,360 936 479 479   Balance sheet change%   -17.5% -21.9% 28.4% 39.1% -16.1% -31.1% -48.8% 0.0%   Added value   53.3 169.4 441.9 778.0 125.4 -323.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -12 -12 -12 -15 0 0 0 0   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 5.0 5.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 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 (%)   3.5% 12.7% 33.1% 59.4% 38.5% -340.8% 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 %   5.2% 18.6% 48.8% 62.1% 7.9% -20.8% 0.0% 0.0%   ROI %   6.4% 23.2% 62.1% 72.7% 8.6% -22.2% 0.0% 0.0%   ROE %   3.5% 11.6% 48.1% 48.7% 0.9% -17.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   83.5% 73.4% 82.1% 87.8% 97.0% 88.5% 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, %   -1,757.7% -415.1% -232.7% -189.1% -1,084.6% 243.6% 0.0% 0.0%   Gearing %   1.8% 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 %   31.9% 681.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   6.8 4.2 11.8 30.2 33.9 8.7 0.0 0.0   Current Ratio   6.8 4.2 11.8 30.2 33.9 8.7 0.0 0.0   Cash and cash equivalent   954.5 703.2 1,028.4 1,471.5 1,280.5 788.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 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   373.0 303.3 613.3 307.1 157.8 282.3 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 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 85 221 778 125 -324 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 85 221 778 118 -324 0 0   EBIT / employee   0 82 218 771 118 -324 0 0   Net earnings / employee   0 48 195 579 12 -191 0 0