Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HWAM A/S - Group 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 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% 1.5% 1.6%   Bankruptcy risk   0.0% 0.0% 2.8% 2.8% 0.6% 1.0% 4.9% 4.2%   Credit score (0-100)   0 0 59 58 98 85 44 48   Credit rating   N/A N/A BBB BBB AA A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 9,339.3 9,114.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 39,031 63,527 84,196 130,240 0.0 0.0   EBITDA   0.0 0.0 11,468 20,021 37,991 74,430 0.0 0.0   EBIT   0.0 0.0 11,468 20,021 34,874 71,361 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 10,673.0 15,008.0 33,587.5 71,006.9 0.0 0.0   Net earnings   0.0 0.0 10,673.0 15,008.0 26,373.1 55,845.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 11,468 20,021 33,587 71,007 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 6,535 7,950 0.0 0.0   Shareholders equity total   0.0 0.0 11,259 26,267 52,640 94,310 67,706 67,706   Interest-bearing liabilities   0.0 0.0 0.0 0.0 13,443 227 0.0 0.0   Balance sheet total (assets)   0.0 0.0 50,947 84,290 95,946 122,296 67,706 67,706   Net Debt   0.0 0.0 0.0 0.0 -9,095 -36,495 -66,872 -66,872     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 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   0.0 0.0 39,031 63,527 84,196 130,240 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 62.8% 32.5% 54.7% -100.0% 0.0%   Employees   0 0 64 72 82 94 0 0   Employee growth %   0.0% 0.0% 0.0% 12.5% 13.9% 14.6% -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)   0 0 50,947 84,290 95,946 122,296 67,706 67,706   Balance sheet change%   0.0% 0.0% 0.0% 65.4% 13.8% 27.5% -44.6% 0.0%   Added value   0.0 0.0 11,468.0 20,021.0 34,873.6 74,429.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 10,830 -923 -15,260 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 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 (%)   0.0% 0.0% 29.4% 31.5% 41.4% 54.8% 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 %   0.0% 0.0% 22.5% 29.6% 39.0% 66.2% 0.0% 0.0%   ROI %   0.0% 0.0% 22.5% 29.6% 46.3% 88.1% 0.0% 0.0%   ROE %   0.0% 0.0% 94.8% 80.0% 66.8% 76.0% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 100.0% 100.0% 55.0% 77.2% 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, %   0.0% 0.0% 0.0% 0.0% -23.9% -49.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 25.5% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 22.6% 18.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.3 3.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.9 4.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 22,538.2 36,722.2 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 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   0.0 0.0 0.0 0.0 39,546.3 79,651.0 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 N/A 2019 N/A 2020 2020/12 2021 2021/12 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 0 179 278 425 792 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 179 278 463 792 0 0   EBIT / employee   0 0 179 278 425 759 0 0   Net earnings / employee   0 0 167 208 322 594 0 0