Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

POWER STOW A/S 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 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.7% 4.4% 3.4% 2.2% 0.4% 0.6% 7.6% 7.6%   Credit score (0-100)   74 48 54 64 99 96 32 32   Credit rating   A BBB BBB BBB AAA AA BB BB   Credit limit (kDKK)   190.7 0.0 0.0 3.7 24,686.2 28,884.5 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 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   278,881 194,789 112,205 90,461 142,361 213,217 0.0 0.0   EBITDA   223,939 135,149 74,372 48,276 84,723 135,528 0.0 0.0   EBIT   220,681 135,149 74,372 48,276 81,218 128,586 0.0 0.0   Pre-tax profit (PTP)   175,139.0 104,676.0 57,848.0 38,577.0 72,079.1 129,878.8 0.0 0.0   Net earnings   220,680.7 104,676.0 57,848.0 38,577.0 56,398.0 101,430.9 0.0 0.0   Pre-tax profit without non-rec. items   216,946 135,149 74,372 48,276 72,079 129,879 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 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   8,151 0.0 0.0 0.0 42,739 72,208 0.0 0.0   Shareholders equity total   70,913 25,589 83,437 115,680 179,043 179,842 76,842 76,842   Interest-bearing liabilities   102,850 0.0 0.0 0.0 0.0 11,021 0.0 0.0   Balance sheet total (assets)   260,708 140,995 128,976 167,619 247,870 295,225 76,842 76,842   Net Debt   45,425 0.0 0.0 0.0 -10,242 -38,057 -76,842 -76,842     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   278,881 194,789 112,205 90,461 142,361 213,217 0.0 0.0   Gross profit growth   92.7% -30.2% -42.4% -19.4% 57.4% 49.8% -100.0% 0.0%   Employees   95 92 59 61 83 108 0 0   Employee growth %   31.9% -3.2% -35.9% 3.4% 36.1% 30.1% -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)   260,708 140,995 128,976 167,619 247,870 295,225 76,842 76,842   Balance sheet change%   -1.1% -45.9% -8.5% 30.0% 47.9% 19.1% -74.0% 0.0%   Added value   223,939.0 135,149.0 74,372.0 48,276.0 81,217.8 135,528.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,062 -8,151 0 0 39,234 22,527 -72,208 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 5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   79.1% 69.4% 66.3% 53.4% 57.1% 60.3% 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 %   86.3% 67.3% 55.1% 32.6% 40.3% 48.7% 0.0% 0.0%   ROI %   124.7% 84.5% 55.1% 32.6% 47.6% 68.4% 0.0% 0.0%   ROE %   176.2% 216.9% 106.1% 38.7% 38.3% 56.5% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   27.6% 100.0% 100.0% 100.0% 74.7% 66.7% 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, %   20.3% 0.0% 0.0% 0.0% -12.1% -28.1% 0.0% 0.0%   Gearing %   145.0% 0.0% 0.0% 0.0% 0.0% 6.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.9% 0.0% 0.0% 0.0% 0.0% 40.7% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.1 0.0 0.0 0.0 2.5 1.5 0.0 0.0   Current Ratio   1.4 0.0 0.0 0.0 3.2 2.1 0.0 0.0   Cash and cash equivalent   57,425.3 0.0 0.0 0.0 10,242.5 49,077.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   65,858.5 0.0 0.0 0.0 140,283.0 117,280.7 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 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   2,357 1,469 1,261 791 979 1,255 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,357 1,469 1,261 791 1,021 1,255 0 0   EBIT / employee   2,323 1,469 1,261 791 979 1,191 0 0   Net earnings / employee   2,323 1,138 980 632 679 939 0 0