Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Airswift Denmark 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  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% 8.7% 8.7%   Bankruptcy risk   11.4% 7.6% 7.4% 7.4% 11.9% 9.7% 8.9% 8.9%   Credit score (0-100)   22 33 33 31 19 24 28 28   Credit rating   BB BB BB BB BB BB BB BB   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   661 262 309 66.5 -321 4,173 0.0 0.0   EBITDA   661 262 309 66.5 -321 4,173 0.0 0.0   EBIT   661 262 309 66.5 -321 4,173 0.0 0.0   Pre-tax profit (PTP)   848.8 474.1 305.9 61.8 -338.2 3,892.9 0.0 0.0   Net earnings   662.0 369.8 238.9 48.2 -263.8 3,036.6 0.0 0.0   Pre-tax profit without non-rec. items   849 474 306 61.8 -338 3,893 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   827 1,197 1,436 1,484 1,220 4,257 4,207 4,207   Interest-bearing liabilities   0.0 30.4 0.0 6,371 16,242 23,065 0.0 0.0   Balance sheet total (assets)   1,989 3,414 2,586 10,108 22,058 35,713 4,207 4,207   Net Debt   -44.0 -31.4 -91.4 6,371 13,917 14,030 -4,207 -4,207     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   661 262 309 66.5 -321 4,173 0.0 0.0   Gross profit growth   329.6% -60.3% 17.9% -78.5% 0.0% 0.0% -100.0% 0.0%   Employees   3 3 3 16 3 5 0 0   Employee growth %   0.0% 0.0% 0.0% 433.3% -81.3% 66.7% -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)   1,989 3,414 2,586 10,108 22,058 35,713 4,207 4,207   Balance sheet change%   24.1% 71.6% -24.3% 290.9% 118.2% 61.9% -88.2% 0.0%   Added value   661.0 262.5 309.4 66.5 -321.3 4,172.6 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 0 0 0 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 5.0 -1.0 1.0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   47.9% 18.3% 10.2% 1.0% -2.0% 14.4% 0.0% 0.0%   ROI %   96.5% 39.7% 17.2% 1.4% -2.5% 18.6% 0.0% 0.0%   ROE %   133.4% 36.5% 18.1% 3.3% -19.5% 110.9% 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 %   41.6% 35.1% 55.5% 14.7% 5.5% 11.9% 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, %   -6.7% -12.0% -29.5% 9,575.8% -4,331.4% 336.2% 0.0% 0.0%   Gearing %   0.0% 2.5% 0.0% 429.2% 1,330.8% 541.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 129.9% -3.1% 0.1% 0.1% 1.4% 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   1.7 1.9 3.8 1.2 1.1 1.1 0.0 0.0   Current Ratio   1.7 1.9 3.8 1.2 1.1 1.1 0.0 0.0   Cash and cash equivalent   44.0 61.8 91.4 0.0 2,325.0 9,035.1 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   827.4 1,629.9 1,900.9 1,484.3 1,220.5 4,257.0 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 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   220 87 103 4 -107 835 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   220 87 103 4 -107 835 0 0   EBIT / employee   220 87 103 4 -107 835 0 0   Net earnings / employee   221 123 80 3 -88 607 0 0