Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Awan Nordic ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 N/A 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% 3.5%   Bankruptcy risk   0.0% 15.3% 7.1% 9.6% 9.0% 7.7% 18.5% 20.7%   Credit score (0-100)   0 14 34 24 27 25 8 5   Credit rating   N/A BB BBB BB BB BB B B   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 N/A 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   0.0 -70.0 415 208 544 361 0.0 0.0   EBITDA   0.0 -101 372 -91.9 39.8 61.6 0.0 0.0   EBIT   0.0 -101 371 -107 -1.8 42.9 0.0 0.0   Pre-tax profit (PTP)   0.0 -101.0 371.0 -127.2 21.1 37.5 0.0 0.0   Net earnings   0.0 -79.0 286.0 -103.2 30.7 29.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -101 371 -127 21.1 37.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 0.0 222 261 0.0 0.0 0.0   Shareholders equity total   0.0 -69.0 217 114 144 174 134 134   Interest-bearing liabilities   0.0 100 100 253 202 210 0.0 0.0   Balance sheet total (assets)   0.0 283 758 1,016 937 841 134 134   Net Debt   0.0 26.0 -113 1.5 67.4 -34.3 -134 -134     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 -70.0 415 208 544 361 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -49.9% 161.3% -33.6% -100.0% 0.0%   Employees   0 1 1 1 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% -50.0% -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)   0 283 758 1,016 937 841 134 134   Balance sheet change%   0.0% 0.0% 167.8% 34.1% -7.8% -10.2% -84.1% 0.0%   Added value   0.0 -101.0 372.0 -91.9 13.8 61.6 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 -1 206 -2 -280 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 144.3% 89.4% -51.6% -0.3% 11.9% 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 %   0.0% -28.7% 67.2% -12.1% 3.1% 6.2% 0.0% 0.0%   ROI %   0.0% -101.0% 178.9% -31.4% 8.4% 15.0% 0.0% 0.0%   ROE %   0.0% -27.9% 114.4% -62.4% 23.7% 18.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% -19.6% 28.6% 11.2% 15.4% 20.6% 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, %   0.0% -25.7% -30.4% -1.6% 169.1% -55.7% 0.0% 0.0%   Gearing %   0.0% -144.9% 46.1% 222.4% 139.9% 120.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.0% 11.2% 3.9% 8.4% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.4 1.1 0.7 0.7 1.0 0.0 0.0   Current Ratio   0.0 0.7 1.4 0.9 0.8 1.2 0.0 0.0   Cash and cash equivalent   0.0 74.0 213.0 251.7 134.8 243.9 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 -105.0 191.0 -134.4 -143.9 130.5 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 N/A 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 -101 372 -92 7 62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -101 372 -92 20 62 0 0   EBIT / employee   0 -101 371 -107 -1 43 0 0   Net earnings / employee   0 -79 286 -103 15 29 0 0