Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

INWATEC 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% 1.5% 1.5%   Bankruptcy risk   0.5% 0.6% 0.7% 0.5% 0.5% 0.5% 4.7% 4.5%   Credit score (0-100)   99 98 94 98 99 98 46 46   Credit rating   AAA AA AA AA AAA AA BBB BBB   Credit limit (kDKK)   1,256.0 1,750.2 5,448.1 3,113.6 5,302.6 7,965.1 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   20,010 26,671 48,826 28,606 50,373 70,335 0.0 0.0   EBITDA   4,998 7,462 27,605 5,210 19,084 31,556 0.0 0.0   EBIT   3,168 4,860 25,708 1,157 15,129 27,024 0.0 0.0   Pre-tax profit (PTP)   3,108.4 4,798.8 25,433.6 589.4 14,907.5 27,128.0 0.0 0.0   Net earnings   2,392.4 3,731.6 20,105.1 770.7 11,910.8 21,226.4 0.0 0.0   Pre-tax profit without non-rec. items   3,108 4,799 25,434 589 14,907 27,128 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   818 730 505 843 856 1,245 0.0 0.0   Shareholders equity total   7,149 10,283 29,458 25,204 36,922 55,171 33,936 33,936   Interest-bearing liabilities   3,032 6,980 0.0 1,744 4,992 1,852 0.0 0.0   Balance sheet total (assets)   19,238 32,490 50,523 50,203 77,714 86,506 33,936 33,936   Net Debt   2,920 6,797 -19,461 1,497 4,881 1,455 -32,438 -32,438     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   20,010 26,671 48,826 28,606 50,373 70,335 0.0 0.0   Gross profit growth   38.0% 33.3% 83.1% -41.4% 76.1% 39.6% -100.0% 0.0%   Employees   32 41 46 51 61 72 0 0   Employee growth %   28.0% 28.1% 12.2% 10.9% 19.6% 18.0% -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)   19,238 32,490 50,523 50,203 77,714 86,506 33,936 33,936   Balance sheet change%   26.5% 68.9% 55.5% -0.6% 54.8% 11.3% -60.8% 0.0%   Added value   4,997.6 7,462.1 27,605.3 5,210.1 19,182.2 31,555.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,352 416 1,030 -1,942 -1,813 -1,015 -21,486 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 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 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 (%)   15.8% 18.2% 52.7% 4.0% 30.0% 38.4% 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 %   18.4% 18.9% 61.9% 2.3% 23.7% 33.4% 0.0% 0.0%   ROI %   30.8% 29.8% 91.5% 3.4% 35.9% 47.1% 0.0% 0.0%   ROE %   38.6% 42.8% 101.2% 2.8% 38.3% 46.1% 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 %   43.3% 38.6% 60.2% 59.0% 58.7% 64.6% 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, %   58.4% 91.1% -70.5% 28.7% 25.6% 4.6% 0.0% 0.0%   Gearing %   42.4% 67.9% 0.0% 6.9% 13.5% 3.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 1.8% 7.9% 65.3% 7.7% 8.1% 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   1.1 1.3 2.4 2.3 2.8 2.1 0.0 0.0   Current Ratio   1.0 1.1 2.3 1.7 1.9 2.7 0.0 0.0   Cash and cash equivalent   111.9 182.2 19,460.6 247.3 110.1 396.6 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   -204.2 1,456.6 20,239.8 13,768.2 26,813.2 39,768.2 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   156 182 600 102 314 438 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   156 182 600 102 313 438 0 0   EBIT / employee   99 119 559 23 248 375 0 0   Net earnings / employee   75 91 437 15 195 295 0 0