Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SEWPG European Innovation Center 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   7.3% 6.6% 1.7% 1.2% 1.3% 0.9% 5.7% 5.6%   Credit score (0-100)   34 37 74 81 80 88 40 41   Credit rating   BBB BBB A A A A BBB BBB   Credit limit (kDKK)   0.0 0.0 17.5 478.2 275.3 1,695.3 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   -1,079 -1,689 17,705 21,957 19,885 21,078 0.0 0.0   EBITDA   -1,079 -3,877 2,818 5,847 2,242 4,882 0.0 0.0   EBIT   -1,079 -3,943 2,487 5,189 1,855 4,671 0.0 0.0   Pre-tax profit (PTP)   -1,096.6 -3,993.0 2,406.0 5,149.0 1,347.0 3,441.0 0.0 0.0   Net earnings   -862.6 -3,400.0 2,466.0 3,685.0 1,011.0 2,631.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,097 -3,993 2,406 5,149 1,347 3,441 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   0.0 393 373 132 50.0 1,082 0.0 0.0   Shareholders equity total   6,537 3,137 5,604 9,289 10,300 12,931 5,531 5,531   Interest-bearing liabilities   0.0 10,948 0.0 14.0 43.0 192 0.0 0.0   Balance sheet total (assets)   7,130 15,984 9,442 13,078 13,396 16,765 5,531 5,531   Net Debt   -6,604 2,088 -6,397 -3,157 -4,675 -7,366 -5,519 -5,519     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   -1,079 -1,689 17,705 21,957 19,885 21,078 0.0 0.0   Gross profit growth   0.0% -56.6% 0.0% 24.0% -9.4% 6.0% -100.0% 0.0%   Employees   0 6 17 19 22 20 0 0   Employee growth %   0.0% 0.0% 183.3% 11.8% 15.8% -9.1% -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)   7,130 15,984 9,442 13,078 13,396 16,765 5,531 5,531   Balance sheet change%   0.0% 124.2% -40.9% 38.5% 2.4% 25.1% -67.0% 0.0%   Added value   -1,078.6 -3,877.0 2,818.0 5,847.0 2,513.0 4,882.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 792 -510 -742 -774 675 -1,082 0   Net sales trend   0.0 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% 233.5% 14.0% 23.6% 9.3% 22.2% 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 %   -15.1% -34.1% 19.6% 46.1% 14.5% 31.1% 0.0% 0.0%   ROI %   -16.5% -38.2% 25.3% 69.6% 19.5% 40.0% 0.0% 0.0%   ROE %   -13.2% -70.3% 56.4% 49.5% 10.3% 22.7% 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 %   91.7% 19.6% 59.4% 71.0% 76.9% 77.1% 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, %   612.3% -53.9% -227.0% -54.0% -208.5% -150.9% 0.0% 0.0%   Gearing %   0.0% 349.0% 0.0% 0.2% 0.4% 1.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.9% 1.5% 571.4% 2,010.5% 1,063.0% 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   11.9 1.2 2.1 3.2 4.1 4.0 0.0 0.0   Current Ratio   11.9 1.2 2.1 3.2 4.1 4.0 0.0 0.0   Cash and cash equivalent   6,604.4 8,860.0 6,397.0 3,171.0 4,718.0 7,558.0 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   6,449.7 2,168.0 4,373.0 8,239.0 9,637.0 11,382.0 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   0 -646 166 308 114 244 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -646 166 308 102 244 0 0   EBIT / employee   0 -657 146 273 84 234 0 0   Net earnings / employee   0 -567 145 194 46 132 0 0