Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PWR. 8 STUDIO CPH 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7% 1.7%   Bankruptcy risk   2.7% 7.2% 2.9% 3.1% 2.1% 2.1% 14.1% 14.1%   Credit score (0-100)   62 33 56 56 66 67 16 16   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.3 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,045 1,877 2,590 3,524 6,392 7,952 0.0 0.0   EBITDA   864 -116 756 857 2,224 2,459 0.0 0.0   EBIT   824 -156 723 830 1,583 1,797 0.0 0.0   Pre-tax profit (PTP)   1,316.2 -597.1 393.8 1,560.7 3,463.9 3,591.7 0.0 0.0   Net earnings   1,120.3 -561.2 230.4 1,381.2 3,122.4 3,194.6 0.0 0.0   Pre-tax profit without non-rec. items   1,316 -597 394 1,561 3,464 3,592 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   99.3 59.5 26.4 2,996 2,669 2,007 0.0 0.0   Shareholders equity total   2,331 870 1,101 2,251 3,622 3,695 340 340   Interest-bearing liabilities   316 0.0 122 1,476 2,531 1,900 0.0 0.0   Balance sheet total (assets)   3,524 2,123 2,164 5,157 6,839 6,359 340 340   Net Debt   -1,459 -317 -575 1,129 1,352 1,549 -340 -340     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   3,045 1,877 2,590 3,524 6,392 7,952 0.0 0.0   Gross profit growth   44.1% -38.4% 38.0% 36.1% 81.4% 24.4% -100.0% 0.0%   Employees   0 4 2 4 5 8 0 0   Employee growth %   0.0% 0.0% -50.0% 100.0% 25.0% 60.0% -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)   3,524 2,123 2,164 5,157 6,839 6,359 340 340   Balance sheet change%   71.7% -39.8% 1.9% 138.3% 32.6% -7.0% -94.7% 0.0%   Added value   864.2 -115.8 756.2 856.6 1,609.7 2,458.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -80 -80 -66 2,943 -967 -1,324 -2,007 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   27.1% -8.3% 27.9% 23.6% 24.8% 22.6% 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 %   47.5% -20.1% 18.8% 42.8% 58.5% 55.1% 0.0% 0.0%   ROI %   63.6% -32.2% 38.5% 61.8% 69.2% 60.5% 0.0% 0.0%   ROE %   58.3% -35.1% 23.4% 82.4% 106.3% 87.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   70.3% 63.2% 72.3% 46.8% 54.1% 59.4% 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, %   -168.8% 273.3% -76.0% 131.7% 60.8% 63.0% 0.0% 0.0%   Gearing %   13.6% 0.0% 11.1% 65.6% 69.9% 51.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 18.9% 14.2% 0.8% 2.2% 2.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.1 2.0 3.8 0.6 1.2 1.6 0.0 0.0   Current Ratio   1.8 1.0 1.5 0.6 1.2 1.5 0.0 0.0   Cash and cash equivalent   1,774.9 316.6 696.4 347.5 1,179.4 351.3 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   963.9 -50.3 533.9 -1,197.3 472.9 1,204.1 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -29 378 214 322 307 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -29 378 214 445 307 0 0   EBIT / employee   0 -39 362 208 317 225 0 0   Net earnings / employee   0 -140 115 345 624 399 0 0