Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CLEAN-WORKS HOLDING 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   1.0% 0.8% 0.9% 0.6% 0.6% 0.5% 7.6% 7.6%   Credit score (0-100)   89 93 90 96 96 98 32 32   Credit rating   A AA A AA AA AA BB BB   Credit limit (kDKK)   1,250.0 1,875.5 1,961.4 2,471.3 2,497.3 2,484.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   3,294 2,671 2,104 3,948 2,946 4,697 4,697 4,697   Gross profit   3,286 2,661 2,094 3,936 2,932 4,631 0.0 0.0   EBITDA   3,286 2,661 2,094 3,936 2,932 4,631 0.0 0.0   EBIT   3,286 2,661 2,094 3,936 2,932 4,631 0.0 0.0   Pre-tax profit (PTP)   3,262.5 2,666.5 2,085.1 3,850.9 3,026.0 4,873.1 0.0 0.0   Net earnings   3,269.5 2,666.5 2,087.8 3,870.2 3,007.0 4,833.4 0.0 0.0   Pre-tax profit without non-rec. items   3,263 2,667 2,085 3,851 3,026 4,873 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   13,693 16,251 18,228 20,098 21,105 20,939 12,554 12,554   Interest-bearing liabilities   0.0 8.4 8.4 8.4 8.4 32.5 0.0 0.0   Balance sheet total (assets)   14,489 16,831 18,864 21,052 21,867 22,202 12,554 12,554   Net Debt   -7,980 -8,780 -11,486 -7,626 -7,806 -4,035 -12,554 -12,554     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   3,294 2,671 2,104 3,948 2,946 4,697 4,697 4,697   Net sales growth   4.7% -18.9% -21.2% 87.6% -25.4% 59.4% 0.0% 0.0%   Gross profit   3,286 2,661 2,094 3,936 2,932 4,631 0.0 0.0   Gross profit growth   4.7% -19.0% -21.3% 87.9% -25.5% 57.9% -100.0% 0.0%   Employees   0 0 0 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   14,489 16,831 18,864 21,052 21,867 22,202 12,554 12,554   Balance sheet change%   27.9% 16.2% 12.1% 11.6% 3.9% 1.5% -43.5% 0.0%   Added value   3,285.8 2,661.1 2,094.1 3,935.9 2,931.9 4,630.7 0.0 0.0   Added value %   99.7% 99.6% 99.5% 99.7% 99.5% 98.6% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 -1.0 -2.0 1.0 -1.0 1.0 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   99.7% 99.6% 99.5% 99.7% 99.5% 98.6% 0.0% 0.0%   EBIT %   99.7% 99.6% 99.5% 99.7% 99.5% 98.6% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   99.2% 99.8% 99.2% 98.0% 102.1% 102.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   99.2% 99.8% 99.2% 98.0% 102.1% 102.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   99.0% 99.9% 99.1% 97.5% 102.7% 103.8% 0.0% 0.0%   ROA %   25.6% 17.3% 12.1% 19.9% 14.2% 22.1% 0.0% 0.0%   ROI %   27.3% 18.1% 12.5% 20.7% 14.8% 23.2% 0.0% 0.0%   ROE %   27.0% 17.8% 12.1% 20.2% 14.6% 23.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   94.5% 96.6% 96.6% 95.5% 96.5% 94.3% 100.0% 100.0%   Relative indebtedness %   24.2% 21.7% 30.2% 24.1% 25.8% 26.9% 0.0% 0.0%   Relative net indebtedness %   -218.1% -307.4% -516.2% -169.3% -239.4% -59.7% -267.3% -267.3%   Net int. bear. debt to EBITDA, %   -242.9% -330.0% -548.5% -193.8% -266.2% -87.1% 0.0% 0.0%   Gearing %   0.0% 0.1% 0.0% 0.0% 0.0% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,027.6% 1,195.3% 786.0% 1,397.9% 235.4% 20.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   310.8 216.4 659.3 10.0 11.6 143.4 0.0 0.0   Current Ratio   310.8 216.4 659.3 10.0 11.6 143.4 0.0 0.0   Cash and cash equivalent   7,980.3 8,788.8 11,494.6 7,634.7 7,814.4 4,067.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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)   375.7 338.4 327.6 272.0 220.4 106.9 0.0 0.0   Current assets / Net sales %   283.2% 376.2% 596.6% 241.5% 299.2% 158.6% 267.3% 267.3%   Net working capital   9,299.6 9,999.9 12,532.8 7,605.2 7,023.3 6,220.0 0.0 0.0   Net working capital %   282.3% 374.5% 595.7% 192.7% 238.4% 132.4% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 2,946 4,697 0 0   Added value / employee   0 0 0 0 2,932 4,631 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 2,932 4,631 0 0   EBIT / employee   0 0 0 0 2,932 4,631 0 0   Net earnings / employee   0 0 0 0 3,007 4,833 0 0