Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Draweco A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   0.0% 0.0% 1.9% 14.5% 6.9% 7.6% 20.6% 17.2%   Credit score (0-100)   0 0 71 15 33 31 4 10   Credit rating   N/A N/A A BB BBB BB B BB   Credit limit (kDKK)   0.0 0.0 1.2 -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)  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 4,926 650 6,725 4,648 0.0 0.0   EBITDA   0.0 0.0 3,832 -2,769 1,612 -569 0.0 0.0   EBIT   0.0 0.0 3,712 -3,153 1,064 -1,182 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 3,685.0 -3,127.8 912.6 -1,471.5 0.0 0.0   Net earnings   0.0 0.0 2,870.0 -2,443.3 712.1 -1,410.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 3,685 -3,128 913 -1,471 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 1,603 1,848 2,363 1,790 0.0 0.0   Shareholders equity total   0.0 0.0 2,910 467 1,179 -232 -632 -632   Interest-bearing liabilities   0.0 0.0 0.0 1,649 2,550 4,646 632 632   Balance sheet total (assets)   0.0 0.0 6,998 6,439 10,980 7,258 0.0 0.0   Net Debt   0.0 0.0 -960 1,625 2,550 4,646 632 632     See the entire balance sheet 1000.0 Volume  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 4,926 650 6,725 4,648 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -86.8% 935.0% -30.9% -100.0% 0.0%   Employees   0 0 3 6 10 11 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 66.7% 10.0% -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 0 6,998 6,439 10,980 7,258 0 0   Balance sheet change%   0.0% 0.0% 0.0% -8.0% 70.5% -33.9% -100.0% 0.0%   Added value   0.0 0.0 3,832.0 -2,769.0 1,447.4 -568.7 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 1,483 -138 -34 -1,186 -1,790 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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% 75.4% -485.2% 15.8% -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 %   0.0% 0.0% 53.0% -45.3% 13.5% -12.4% 0.0% 0.0%   ROI %   0.0% 0.0% 99.7% -102.0% 37.1% -26.3% 0.0% 0.0%   ROE %   0.0% 0.0% 98.6% -144.7% 86.5% -33.4% 0.0% 0.0%   1000.0 Solidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   0.0% 0.0% 58.0% 11.0% 13.7% -3.1% -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, %   0.0% 0.0% -25.1% -58.7% 158.2% -817.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 352.9% 216.2% -2,005.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 10.0% 12.4% 9.0% 0.0% 0.0%   1000.0 Liquidity  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.0 0.0 3.6 1.2 1.0 0.5 0.0 0.0   Current Ratio   0.0 0.0 1.6 0.8 0.9 0.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 960.0 24.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 2,122.0 -1,250.9 -841.5 -2,022.0 -315.8 -315.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 N/A 2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 1,277 -461 145 -52 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,277 -461 161 -52 0 0   EBIT / employee   0 0 1,237 -525 106 -107 0 0   Net earnings / employee   0 0 957 -407 71 -128 0 0