Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordic WET 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% 2.0% 2.0%   Bankruptcy risk   7.8% 7.1% 6.2% 10.2% 5.6% 3.5% 18.7% 18.7%   Credit score (0-100)   33 35 38 23 40 52 7 7   Credit rating   BB BBB BBB BB BBB BBB 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 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   82.3 447 611 791 1,061 1,621 0.0 0.0   EBITDA   -9.8 52.2 3.1 215 287 411 0.0 0.0   EBIT   -11.9 44.9 -4.2 210 287 411 0.0 0.0   Pre-tax profit (PTP)   -16.9 43.3 -8.1 206.4 279.7 406.0 0.0 0.0   Net earnings   -13.3 33.0 -7.8 157.4 211.5 308.6 0.0 0.0   Pre-tax profit without non-rec. items   -16.9 43.3 -8.1 206 280 406 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   19.8 12.5 5.2 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   36.7 69.7 61.9 219 231 409 0.8 0.8   Interest-bearing liabilities   75.7 55.0 57.2 57.2 249 147 0.0 0.0   Balance sheet total (assets)   147 218 365 529 823 954 0.8 0.8   Net Debt   27.4 -126 -185 -29.9 -221 -390 -0.8 -0.8     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   82.3 447 611 791 1,061 1,621 0.0 0.0   Gross profit growth   0.0% 442.3% 36.8% 29.5% 34.1% 52.8% -100.0% 0.0%   Employees   1 1 1 1 1 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -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)   147 218 365 529 823 954 1 1   Balance sheet change%   0.0% 47.9% 67.7% 44.9% 55.6% 15.9% -99.9% 0.0%   Added value   -9.8 52.2 3.1 215.3 292.1 411.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   18 -15 -15 -10 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 1.0 2.0 3.0 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 (%)   -14.4% 10.1% -0.7% 26.5% 27.0% 25.4% 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 %   -8.1% 24.6% -1.4% 47.0% 42.4% 46.3% 0.0% 0.0%   ROI %   -10.6% 37.4% -3.4% 105.9% 75.9% 79.4% 0.0% 0.0%   ROE %   -36.3% 62.0% -11.9% 112.0% 94.0% 96.4% 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 %   24.9% 32.0% 17.0% 41.5% 28.0% 42.9% 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, %   -279.1% -242.3% -5,938.1% -13.9% -77.1% -94.9% 0.0% 0.0%   Gearing %   206.5% 78.9% 92.4% 26.1% 107.7% 36.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.2% 2.4% 7.1% 6.5% 4.7% 2.7% 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   1.2 1.4 1.2 1.7 1.4 1.8 0.0 0.0   Current Ratio   1.2 1.4 1.2 1.7 1.4 1.8 0.0 0.0   Cash and cash equivalent   48.4 181.4 242.2 87.1 469.7 537.9 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   16.9 59.9 57.8 219.3 230.8 409.4 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   -10 52 3 215 292 206 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -10 52 3 215 287 206 0 0   EBIT / employee   -12 45 -4 210 287 206 0 0   Net earnings / employee   -13 33 -8 157 212 154 0 0