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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.7%   Bankruptcy risk   1.9% 1.1% 1.3% 6.9% 1.9% 1.4% 18.0% 14.1%   Credit score (0-100)   72 86 80 35 69 77 7 16   Credit rating   A A A BBB A A B BB   Credit limit (kDKK)   0.5 94.2 42.6 0.0 0.8 20.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,029 2,113 3,045 1,877 2,590 3,670 0.0 0.0   EBITDA   718 508 864 -116 756 857 0.0 0.0   EBIT   663 426 824 -156 723 830 0.0 0.0   Pre-tax profit (PTP)   637.3 694.0 1,316.2 -597.1 393.8 1,560.7 0.0 0.0   Net earnings   493.8 600.5 1,120.3 -561.2 230.4 1,381.2 0.0 0.0   Pre-tax profit without non-rec. items   637 694 1,316 -597 394 1,561 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   221 139 99.3 59.5 26.4 2,996 0.0 0.0   Shareholders equity total   909 1,511 2,331 870 1,101 2,251 340 340   Interest-bearing liabilities   729 0.0 316 0.0 122 1,476 0.0 0.0   Balance sheet total (assets)   2,064 2,052 3,524 2,123 2,164 5,157 340 340   Net Debt   379 -560 -1,459 -317 -575 1,129 -340 -340     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   2,029 2,113 3,045 1,877 2,590 3,670 0.0 0.0   Gross profit growth   66.1% 4.1% 44.1% -38.4% 38.0% 41.7% -100.0% 0.0%   Employees   0 0 0 4 2 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -50.0% 100.0% -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)   2,064 2,052 3,524 2,123 2,164 5,157 340 340   Balance sheet change%   20.9% -0.6% 71.7% -39.8% 1.9% 138.3% -93.4% 0.0%   Added value   662.6 426.5 824.3 -155.7 723.1 830.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -110 -163 -80 -80 -66 2,943 -2,996 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 4.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   32.7% 20.2% 27.1% -8.3% 27.9% 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 %   35.1% 34.3% 47.5% -20.1% 18.8% 42.8% 0.0% 0.0%   ROI %   48.1% 44.6% 63.6% -32.2% 38.5% 61.7% 0.0% 0.0%   ROE %   74.6% 49.6% 58.3% -35.1% 23.4% 82.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   45.0% 77.4% 70.3% 63.2% 72.3% 46.8% 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, %   52.8% -110.2% -168.8% 273.3% -76.0% 131.7% 0.0% 0.0%   Gearing %   80.2% 0.0% 13.6% 0.0% 11.1% 65.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.5% 4.7% 18.9% 14.2% 0.8% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   3.9 2.5 2.1 2.0 3.8 0.6 0.0 0.0   Current Ratio   3.6 2.1 1.8 1.0 1.5 0.6 0.0 0.0   Cash and cash equivalent   350.5 559.6 1,774.9 316.6 696.4 347.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,041.8 611.2 963.9 -50.3 533.9 -1,197.3 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -39 362 208 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -29 378 214 0 0   EBIT / employee   0 0 0 -39 362 208 0 0   Net earnings / employee   0 0 0 -140 115 345 0 0