Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MW INVEST 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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% 1.1% 5.6% 6.2% 3.4% 3.9% 8.6% 8.4%   Credit score (0-100)   75 86 41 37 54 49 29 29   Credit rating   A A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   21.8 1,135.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,176 4,415 1,936 2,295 1,849 1,438 0.0 0.0   EBITDA   89.8 2,029 -2,039 1,209 871 413 0.0 0.0   EBIT   86.1 2,016 -2,066 1,184 852 401 0.0 0.0   Pre-tax profit (PTP)   4,654.4 3,108.9 -3,077.4 -635.9 -824.0 -908.4 0.0 0.0   Net earnings   4,654.4 3,108.9 -3,077.4 -635.9 -824.0 -908.4 0.0 0.0   Pre-tax profit without non-rec. items   4,654 1,709 -3,077 -636 -824 -908 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   34,514 35,271 64.2 39.6 20.6 9.4 0.0 0.0   Shareholders equity total   20,692 23,801 20,723 18,617 17,793 16,885 14,760 14,760   Interest-bearing liabilities   15,955 15,007 14,945 13,668 13,860 17,220 0.0 0.0   Balance sheet total (assets)   42,461 43,640 38,387 34,011 33,146 35,703 14,760 14,760   Net Debt   15,163 13,201 11,686 13,028 13,442 15,582 -14,760 -14,760     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   3,176 4,415 1,936 2,295 1,849 1,438 0.0 0.0   Gross profit growth   -55.8% 39.0% -56.2% 18.6% -19.4% -22.2% -100.0% 0.0%   Employees   0 0 1 1 1 1 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 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)   42,461 43,640 38,387 34,011 33,146 35,703 14,760 14,760   Balance sheet change%   -46.9% 2.8% -12.0% -11.4% -2.5% 7.7% -58.7% 0.0%   Added value   89.8 2,028.9 -2,039.0 1,208.6 876.9 412.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -22,989 744 -35,233 -49 -38 -22 -9 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   2.7% 45.7% -106.7% 51.6% 46.1% 27.9% 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 %   11.0% 5.9% -5.1% 1.5% 0.4% 1.3% 0.0% 0.0%   ROI %   11.5% 6.2% -5.4% 1.6% 0.4% 1.4% 0.0% 0.0%   ROE %   25.3% 14.0% -13.8% -3.2% -4.5% -5.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   49.0% 54.8% 54.0% 54.7% 53.7% 47.3% 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, %   16,883.6% 650.6% -573.2% 1,078.0% 1,542.8% 3,777.4% 0.0% 0.0%   Gearing %   77.1% 63.1% 72.1% 73.4% 77.9% 102.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 5.2% 6.6% 8.3% 6.9% 8.8% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 1.7 2.3 3.4 1.7 1.9 0.0 0.0   Current Ratio   1.0 1.7 9.3 18.6 12.5 10.8 0.0 0.0   Cash and cash equivalent   791.4 1,806.2 3,259.0 639.3 417.4 1,637.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   65.5 2,211.9 32,405.4 32,002.4 29,495.9 31,496.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -2,039 1,209 877 413 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -2,039 1,209 871 413 0 0   EBIT / employee   0 0 -2,066 1,184 852 401 0 0   Net earnings / employee   0 0 -3,077 -636 -824 -908 0 0