Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SW-Work 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 N/A 2019 N/A 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% 1.6% 1.6%   Bankruptcy risk   0.0% 0.0% 6.0% 2.5% 2.9% 2.2% 8.9% 8.9%   Credit score (0-100)   0 0 39 60 58 64 28 28   Credit rating   N/A N/A BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.2 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 N/A 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 0.0 268 1,558 2,021 3,978 0.0 0.0   EBITDA   0.0 0.0 153 824 583 1,574 0.0 0.0   EBIT   0.0 0.0 151 779 484 1,468 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 150.3 765.0 457.4 1,333.9 0.0 0.0   Net earnings   0.0 0.0 117.2 594.8 353.0 966.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 150 765 457 1,334 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 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 56.8 292 492 471 0.0 0.0   Shareholders equity total   0.0 0.0 157 752 1,105 2,071 2,031 2,031   Interest-bearing liabilities   0.0 0.0 63.3 15.2 1.0 1.5 0.0 0.0   Balance sheet total (assets)   0.0 0.0 417 1,966 3,404 9,929 2,031 2,031   Net Debt   0.0 0.0 -171 -1,028 -1,019 -4,872 -2,031 -2,031     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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 0.0 268 1,558 2,021 3,978 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 481.6% 29.7% 96.9% -100.0% 0.0%   Employees   0 0 1 3 3 7 0 0   Employee growth %   0.0% 0.0% 0.0% 200.0% 0.0% 133.3% -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)   0 0 417 1,966 3,404 9,929 2,031 2,031   Balance sheet change%   0.0% 0.0% 0.0% 371.0% 73.1% 191.7% -79.5% 0.0%   Added value   0.0 0.0 153.5 823.8 529.1 1,573.9 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 55 190 100 -127 -471 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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% 0.0% 56.5% 50.0% 23.9% 36.9% 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% 0.0% 36.2% 65.3% 18.0% 22.0% 0.0% 0.0%   ROI %   0.0% 0.0% 67.8% 155.5% 51.1% 90.7% 0.0% 0.0%   ROE %   0.0% 0.0% 74.6% 130.8% 38.0% 60.8% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 37.7% 38.2% 32.5% 20.9% 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, %   0.0% 0.0% -111.6% -124.9% -174.8% -309.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 40.3% 2.0% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 3.2% 34.6% 325.5% 10,719.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 1.4 1.4 1.3 1.2 0.0 0.0   Current Ratio   0.0 0.0 1.4 1.4 1.3 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 234.6 1,043.7 1,020.4 4,874.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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 0.0 103.2 470.2 623.7 1,650.1 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 N/A 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 0 153 275 176 225 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 153 275 194 225 0 0   EBIT / employee   0 0 151 260 161 210 0 0   Net earnings / employee   0 0 117 198 118 138 0 0