Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANISH WOOD TECHNOLOGY 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 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% 1.1% 1.1%   Bankruptcy risk   7.0% 6.5% 6.8% 30.9% 13.5% 13.1% 5.8% 5.8%   Credit score (0-100)   36 38 35 1 16 13 40 40   Credit rating   BBB BBB BBB C BB BB BBB BBB   Credit limit (kDKK)   -0.0 -0.0 -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 2018/12 2019 2019/12 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   -274 181 1,294 -453 -1,338 -994 0.0 0.0   EBITDA   -697 -163 801 -772 -1,875 -1,837 0.0 0.0   EBIT   -866 -331 771 -863 -2,119 -2,085 0.0 0.0   Pre-tax profit (PTP)   -866.0 -335.2 569.9 5,111.2 -2,280.0 -2,197.0 0.0 0.0   Net earnings   -866.0 -335.2 569.9 5,111.2 -2,280.0 -2,197.0 0.0 0.0   Pre-tax profit without non-rec. items   -866 -335 570 5,111 -2,280 -2,197 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   226 57.9 17.8 0.0 236 18.1 0.0 0.0   Shareholders equity total   -2,739 -3,075 -5,453 -342 378 -1,819 -2,320 -2,320   Interest-bearing liabilities   5,495 5,495 0.0 0.2 2,951 2,835 3,171 3,171   Balance sheet total (assets)   3,059 2,862 954 642 3,585 1,136 851 851   Net Debt   5,148 5,489 -1.1 -10.3 686 2,772 3,171 3,171     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 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   -274 181 1,294 -453 -1,338 -994 0.0 0.0   Gross profit growth   48.3% 0.0% 613.7% 0.0% -195.1% 25.7% 0.0% 0.0%   Employees   1 1 1 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   3,059 2,862 954 642 3,585 1,136 851 851   Balance sheet change%   -23.8% -6.4% -66.6% -32.7% 458.4% -68.3% -25.1% 0.0%   Added value   -697.1 -162.5 800.8 -771.7 -2,027.6 -1,836.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -26 22 -2,079 98 216 -346 -18 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 1.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 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 (%)   316.2% -182.5% 59.5% 190.4% 158.3% 209.6% 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 %   -14.8% -5.6% 12.5% 148.0% -90.5% -61.4% 0.0% 0.0%   ROI %   -15.8% -6.0% 28.1% 4,695,460.9% -124.2% -65.2% 0.0% 0.0%   ROE %   -24.5% -11.3% 29.9% 640.3% -447.0% -290.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -47.2% -51.8% -85.1% -34.7% 10.5% -61.6% -73.2% -73.2%   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, %   -738.5% -3,377.8% -0.1% 1.3% -36.6% -150.9% 0.0% 0.0%   Gearing %   -200.6% -178.7% 0.0% -0.1% 780.5% -155.9% -136.7% -136.7%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.1% 7.3% 308,199.1% 14.4% 6.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.2 0.1 0.1 0.1 4.1 0.4 0.0 0.0   Current Ratio   0.2 0.1 0.1 0.1 4.1 0.4 0.0 0.0   Cash and cash equivalent   346.7 6.0 1.1 10.5 2,265.9 63.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 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   -4,915.9 -5,441.2 -5,770.5 -848.2 1,979.8 -335.3 -1,585.4 -1,585.4   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 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   -697 -163 801 -772 -1,014 -918 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -697 -163 801 -772 -938 -918 0 0   EBIT / employee   -866 -331 771 -863 -1,059 -1,042 0 0   Net earnings / employee   -866 -335 570 5,111 -1,140 -1,098 0 0