Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MW teknik og montage 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   11.4% 8.9% 7.9% 9.2% 8.5% 10.4% 16.1% 15.8%   Credit score (0-100)   22 29 31 25 28 22 11 12   Credit rating   BB BB BB BB BB BB BB BB   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   556 363 456 512 539 505 0.0 0.0   EBITDA   132 -59.3 1.7 48.3 44.8 8.3 0.0 0.0   EBIT   127 -66.0 -5.1 41.6 38.1 6.3 0.0 0.0   Pre-tax profit (PTP)   125.4 -66.8 -6.7 42.5 37.7 6.3 0.0 0.0   Net earnings   97.8 -52.7 -5.6 33.1 29.3 4.7 0.0 0.0   Pre-tax profit without non-rec. items   125 -66.8 -6.7 42.5 37.7 6.3 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   28.8 22.1 15.4 8.7 2.0 0.0 0.0 0.0   Shareholders equity total   97.8 45.1 39.5 72.7 102 107 66.6 66.6   Interest-bearing liabilities   19.5 19.5 4.5 4.5 0.0 0.0 0.0 0.0   Balance sheet total (assets)   180 111 241 176 196 219 66.6 66.6   Net Debt   -132 -41.0 -135 -144 -128 -78.4 -66.6 -66.6     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   556 363 456 512 539 505 0.0 0.0   Gross profit growth   0.0% -34.6% 25.5% 12.3% 5.3% -6.3% -100.0% 0.0%   Employees   1 1 1 1 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)   180 111 241 176 196 219 67 67   Balance sheet change%   0.0% -38.5% 117.1% -27.0% 11.4% 11.9% -69.6% 0.0%   Added value   131.9 -59.3 1.7 48.3 44.8 8.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   24 -13 -13 -13 -13 -4 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 -2.0 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 (%)   22.9% -18.2% -1.1% 8.1% 7.1% 1.2% 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 %   70.5% -45.3% -2.9% 20.7% 20.5% 3.1% 0.0% 0.0%   ROI %   107.7% -72.2% -9.3% 71.3% 42.6% 6.1% 0.0% 0.0%   ROE %   100.0% -73.7% -13.2% 59.1% 33.5% 4.5% 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 %   54.2% 40.7% 16.4% 41.3% 52.0% 48.6% 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, %   -100.1% 69.1% -8,183.4% -298.0% -286.4% -948.2% 0.0% 0.0%   Gearing %   20.0% 43.3% 11.5% 6.3% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.6% 4.0% 13.6% 15.2% 16.9% 0.0% 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   1.9 1.4 1.1 1.6 2.1 1.9 0.0 0.0   Current Ratio   1.9 1.4 1.1 1.6 2.1 1.9 0.0 0.0   Cash and cash equivalent   151.6 60.5 139.7 148.5 128.3 78.4 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   69.8 23.0 24.2 64.0 99.9 106.6 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   132 -59 2 48 45 8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   132 -59 2 48 45 8 0 0   EBIT / employee   127 -66 -5 42 38 6 0 0   Net earnings / employee   98 -53 -6 33 29 5 0 0