Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HWAM A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 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   6.2% 7.2% 0.0% 0.0% 0.6% 1.0% 6.2% 6.6%   Credit score (0-100)   39 35 0 0 98 83 38 36   Credit rating   BBB BBB N/A N/A AA A BBB BBB   Credit limit (kDKK)   -0.0 -0.0 0.0 0.0 9,318.8 8,782.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   29,538 25,316 0.0 0.0 84,202 130,271 0.0 0.0   EBITDA   -34,220 -35,424 0.0 0.0 37,997 74,461 0.0 0.0   EBIT   -34,220 -35,424 0.0 0.0 34,737 71,010 0.0 0.0   Pre-tax profit (PTP)   -4,306.2 -8,917.5 0.0 0.0 33,587.5 70,947.3 0.0 0.0   Net earnings   -3,649.4 -8,449.0 0.0 0.0 26,373.1 55,785.3 0.0 0.0   Pre-tax profit without non-rec. items   -37,565 -40,445 0.0 0.0 33,587 70,947 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   3,330 2,184 0.0 0.0 6,535 7,950 0.0 0.0   Shareholders equity total   2,041 -3,414 0.0 0.0 52,640 94,250 67,646 67,646   Interest-bearing liabilities   23,722 23,420 0.0 0.0 18,546 227 0.0 0.0   Balance sheet total (assets)   46,337 34,325 0.0 0.0 101,045 122,206 67,646 67,646   Net Debt   23,722 23,420 0.0 0.0 -3,989 -36,406 -66,813 -66,813     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 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   29,538 25,316 0.0 0.0 84,202 130,271 0.0 0.0   Gross profit growth   -5.7% -14.3% -100.0% 0.0% 0.0% 54.7% -100.0% 0.0%   Employees   72 72 0 0 82 94 0 0   Employee growth %   5.9% 0.0% -100.0% 0.0% 0.0% 14.6% -100.0% 0.0%   Employee expenses   -33,258.8 -31,527.5 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   46,337 34,325 0 0 101,045 122,206 67,646 67,646   Balance sheet change%   -8.5% -25.9% -100.0% 0.0% 0.0% 20.9% -44.6% 0.0%   Added value   -961.0 -3,896.9 0.0 0.0 34,737.1 74,460.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,399 -26 -8,021 0 11,068 -1,686 -15,260 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 0.0 0.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 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 (%)   -115.9% -139.9% 0.0% 0.0% 41.3% 54.5% 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 %   -72.2% -91.6% 0.0% 0.0% 35.0% 65.0% 0.0% 0.0%   ROI %   -110.5% -140.2% 0.0% 0.0% 48.6% 85.8% 0.0% 0.0%   ROE %   -64.4% -46.5% 0.0% 0.0% 50.1% 76.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   4.4% 22.6% 0.0% 0.0% 52.3% 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, %   -69.3% -66.1% 0.0% 0.0% -10.5% -48.9% 0.0% 0.0%   Gearing %   1,162.2% -685.9% 0.0% 0.0% 35.2% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.2% 8.2% 0.0% 0.0% 18.7% 17.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.5 0.0 0.0 1.2 3.1 0.0 0.0   Current Ratio   0.8 1.1 0.0 0.0 1.7 4.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 22,534.9 36,632.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 N/A 2021 N/A 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   -8,195.0 1,564.3 0.0 0.0 34,443.6 79,591.4 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 2018/12 2019 2019/12 2020 N/A 2021 N/A 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   -13 -54 0 0 424 792 0 0   Employee expenses / employee   -462 -438 0 0 0 0 0 0   EBITDA / employee   -475 -492 0 0 463 792 0 0   EBIT / employee   -475 -492 0 0 424 755 0 0   Net earnings / employee   -51 -117 0 0 322 593 0 0