Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Airwallet ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.8% 0.8%   Bankruptcy risk   14.5% 6.3% 10.3% 10.7% 9.7% 30.0% 16.2% 16.2%   Credit score (0-100)   16 39 24 21 24 1 11 11   Credit rating   BB BBB BB BB BB C 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   70.3 589 1,085 1,615 1,868 2,575 0.0 0.0   EBITDA   70.3 29.9 -587 -672 -767 -2,855 0.0 0.0   EBIT   70.3 29.9 -587 -672 -767 -2,855 0.0 0.0   Pre-tax profit (PTP)   71.1 30.9 -602.5 -778.6 -910.7 -3,074.4 0.0 0.0   Net earnings   59.9 19.4 -602.5 -778.6 -910.7 -3,074.4 0.0 0.0   Pre-tax profit without non-rec. items   71.1 30.9 -602 -779 -911 -3,074 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   82.3 102 -501 -1,279 210 -2,864 -2,910 -2,910   Interest-bearing liabilities   42.2 72.0 42.4 42.6 2,188 1,932 2,910 2,910   Balance sheet total (assets)   149 309 929 1,274 2,884 4,306 0.0 0.0   Net Debt   -87.2 -127 -605 -975 227 -387 2,910 2,910     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   70.3 589 1,085 1,615 1,868 2,575 0.0 0.0   Gross profit growth   0.0% 738.6% 84.1% 48.8% 15.7% 37.9% -100.0% 0.0%   Employees   1 4 7 7 8 14 0 0   Employee growth %   0.0% 300.0% 75.0% 0.0% 14.3% 75.0% -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)   149 309 929 1,274 2,884 4,306 0 0   Balance sheet change%   561.0% 108.2% 200.5% 37.2% 126.3% 49.3% -100.0% 0.0%   Added value   70.3 29.9 -587.4 -671.6 -767.5 -2,854.6 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   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 -4.0 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% 5.1% -54.1% -41.6% -41.1% -110.8% 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 %   83.2% 13.7% -67.6% -33.5% -28.6% -56.8% 0.0% 0.0%   ROI %   96.8% 19.4% -89.6% -40.6% -33.4% -126.6% 0.0% 0.0%   ROE %   114.4% 21.1% -116.9% -70.7% -122.7% -136.2% 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 %   55.4% 32.9% -35.0% -50.1% 7.3% -39.9% -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, %   -124.1% -423.5% 103.0% 145.1% -29.6% 13.5% 0.0% 0.0%   Gearing %   51.3% 70.8% -8.5% -3.3% 1,042.0% -67.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.8% 26.3% 261.3% 11.8% 10.7% 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   2.2 1.7 2.5 3.0 3.5 0.6 0.0 0.0   Current Ratio   2.2 1.7 2.5 3.0 3.5 0.7 0.0 0.0   Cash and cash equivalent   129.4 198.7 647.5 1,017.4 1,960.8 2,318.1 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   82.3 126.9 556.9 839.1 2,049.6 -1,852.3 -1,454.8 -1,454.8   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   70 7 -84 -96 -96 -204 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   70 7 -84 -96 -96 -204 0 0   EBIT / employee   70 7 -84 -96 -96 -204 0 0   Net earnings / employee   60 5 -86 -111 -114 -220 0 0