Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

2WM 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 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% 2.3% 2.3%   Bankruptcy risk   0.0% 0.0% 18.0% 20.4% 14.6% 20.6% 25.8% 25.4%   Credit score (0-100)   0 0 8 5 14 4 3 3   Credit rating   N/A N/A B B BB B 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 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 3,526 12,340 16,789 11,467 11,467 11,467   Gross profit   0.0 0.0 38.6 179 238 119 0.0 0.0   EBITDA   0.0 0.0 38.6 179 128 19.7 0.0 0.0   EBIT   0.0 0.0 38.6 179 128 19.7 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 35.8 175.1 121.7 16.7 0.0 0.0   Net earnings   0.0 0.0 27.1 134.8 93.0 10.9 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 35.8 175 122 16.7 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 67.1 175 143 51.8 1.8 1.8   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 154 226 831 77.9 1.8 1.8   Net Debt   0.0 0.0 -141 -145 -709 -65.7 -1.8 -1.8     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 3,526 12,340 16,789 11,467 11,467 11,467   Net sales growth   0.0% 0.0% 0.0% 250.0% 36.1% -31.7% 0.0% 0.0%   Gross profit   0.0 0.0 38.6 179 238 119 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 363.7% 32.6% -50.1% -100.0% 0.0%   Employees   0 0 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)   0 0 154 226 831 78 2 2   Balance sheet change%   0.0% 0.0% 0.0% 46.1% 268.2% -90.6% -97.7% 0.0%   Added value   0.0 0.0 38.6 179.2 127.7 19.7 0.0 0.0   Added value %   0.0% 0.0% 1.1% 1.5% 0.8% 0.2% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 1.0 2.0 -1.0 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% 1.1% 1.5% 0.8% 0.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 1.1% 1.5% 0.8% 0.2% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 100.0% 100.0% 53.7% 16.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.8% 1.1% 0.6% 0.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.8% 1.1% 0.6% 0.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 1.0% 1.4% 0.7% 0.1% 0.0% 0.0%   ROA %   0.0% 0.0% 25.0% 94.3% 24.3% 4.4% 0.0% 0.0%   ROI %   0.0% 0.0% 57.6% 148.1% 80.6% 20.3% 0.0% 0.0%   ROE %   0.0% 0.0% 40.4% 111.4% 58.5% 11.2% 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% 43.4% 77.5% 17.2% 66.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 2.5% 0.4% 4.1% 0.2% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -1.5% -0.8% -0.1% -0.3% -0.0% -0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% -364.8% -80.8% -555.6% -333.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 1.8 4.4 1.2 3.0 0.0 0.0   Current Ratio   0.0 0.0 1.8 4.4 1.2 3.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 141.0 144.8 709.4 65.7 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 1.1 0.0 2.6 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 6.6 0.3 13.9 0.4 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 4.4% 1.8% 4.9% 0.7% 0.0% 0.0%   Net working capital   0.0 0.0 67.1 174.9 142.9 51.8 0.0 0.0   Net working capital %   0.0% 0.0% 1.9% 1.4% 0.9% 0.5% 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 3,526 12,340 16,789 11,467 0 0   Added value / employee   0 0 39 179 128 20 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 39 179 128 20 0 0   EBIT / employee   0 0 39 179 128 20 0 0   Net earnings / employee   0 0 27 135 93 11 0 0