Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SWARCO TECHNOLOGY 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% 1.5% 1.5%   Bankruptcy risk   1.8% 4.1% 3.9% 4.6% 3.8% 0.5% 2.9% 2.9%   Credit score (0-100)   73 50 50 44 51 99 59 59   Credit rating   A BBB BBB BBB BBB AAA BBB BBB   Credit limit (kDKK)   14.8 0.0 0.0 0.0 0.0 5,705.9 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   27,459 29,871 29,201 28,509 25,575 38,140 0.0 0.0   EBITDA   15,021 15,759 14,261 13,448 10,435 21,920 0.0 0.0   EBIT   14,949 15,688 14,261 13,448 10,435 21,462 0.0 0.0   Pre-tax profit (PTP)   14,879.2 15,649.8 14,176.1 13,356.4 10,422.7 21,545.7 0.0 0.0   Net earnings   11,587.9 12,195.5 11,054.2 10,414.5 8,114.3 16,787.9 0.0 0.0   Pre-tax profit without non-rec. items   14,879 15,650 14,176 13,356 10,423 21,546 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   70.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   16,364 20,559 31,613 32,028 30,142 36,930 30,764 30,764   Interest-bearing liabilities   1,310 0.0 0.0 227 1,862 24,342 4,499 4,499   Balance sheet total (assets)   21,654 26,695 39,354 38,010 37,431 70,737 35,263 35,263   Net Debt   -1,170 -2,441 -8,148 -2,057 -17,040 16,339 4,499 4,499     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   27,459 29,871 29,201 28,509 25,575 38,140 0.0 0.0   Gross profit growth   6.5% 8.8% -2.2% -2.4% -10.3% 49.1% -100.0% 0.0%   Employees   20 23 24 24 23 24 0 0   Employee growth %   5.3% 15.0% 4.3% 0.0% -4.2% 4.3% -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)   21,654 26,695 39,354 38,010 37,431 70,737 35,263 35,263   Balance sheet change%   -16.4% 23.3% 47.4% -3.4% -1.5% 89.0% -50.1% 0.0%   Added value   15,020.9 15,758.8 14,260.8 13,447.8 10,434.8 21,920.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -144 -141 0 0 0 34,805 0 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 5.0 5.0 5.0 5.0 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 (%)   54.4% 52.5% 48.8% 47.2% 40.8% 56.3% 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 %   62.9% 64.9% 43.2% 34.8% 27.7% 40.1% 0.0% 0.0%   ROI %   84.7% 82.1% 54.7% 42.1% 32.5% 46.0% 0.0% 0.0%   ROE %   68.2% 66.1% 42.4% 32.7% 26.1% 50.1% 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 %   75.6% 77.0% 80.5% 84.3% 80.5% 53.9% 87.2% 87.2%   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, %   -7.8% -15.5% -57.1% -15.3% -163.3% 74.5% 0.0% 0.0%   Gearing %   8.0% 0.0% 0.0% 0.7% 6.2% 65.9% 14.6% 14.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.6% 6.7% 0.0% 80.4% 2.4% 1.1% 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   3.1 3.6 4.5 5.1 4.1 0.8 0.0 0.0   Current Ratio   4.1 4.4 5.1 6.4 5.1 1.1 0.0 0.0   Cash and cash equivalent   2,479.6 2,441.1 8,148.2 2,284.4 18,902.2 8,003.2 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   16,293.1 20,559.2 31,613.5 32,027.9 30,142.3 2,683.8 -2,249.5 -2,249.5   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   751 685 594 560 454 913 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   751 685 594 560 454 913 0 0   EBIT / employee   747 682 594 560 454 894 0 0   Net earnings / employee   579 530 461 434 353 699 0 0