Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Danway - Ans 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 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.6% 1.6% 1.9% 1.8% 1.2% 2.5% 9.5% 9.4%   Credit score (0-100)   63 75 69 70 82 61 26 26   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.0 4.2 0.5 1.4 124.8 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   949 913 814 753 786 521 0.0 0.0   EBITDA   949 913 814 753 786 195 0.0 0.0   EBIT   949 886 690 586 1,505 199 0.0 0.0   Pre-tax profit (PTP)   617.5 559.1 374.8 298.9 1,311.3 38.8 0.0 0.0   Net earnings   519.3 459.5 292.4 232.3 1,051.4 30.3 0.0 0.0   Pre-tax profit without non-rec. items   618 559 375 299 1,311 38.8 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   14,320 14,683 14,674 14,356 11,899 12,302 0.0 0.0   Shareholders equity total   1,575 2,034 2,327 2,559 3,611 3,641 3,436 3,436   Interest-bearing liabilities   2,738 8,412 10,302 11,727 8,476 9,605 0.0 0.0   Balance sheet total (assets)   14,320 14,767 14,758 14,481 12,492 13,564 3,436 3,436   Net Debt   2,738 8,412 10,302 11,688 8,025 9,605 -3,436 -3,436     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   949 913 814 753 786 521 0.0 0.0   Gross profit growth   1.0% -3.8% -10.8% -7.6% 4.4% -33.7% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   14,320 14,767 14,758 14,481 12,492 13,564 3,436 3,436   Balance sheet change%   -0.6% 3.1% -0.1% -1.9% -13.7% 8.6% -74.7% 0.0%   Added value   949.1 887.8 772.2 668.0 1,587.6 520.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 361 -91 -400 -2,640 81 -12,302 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   100.0% 97.0% 84.7% 77.8% 191.6% 38.1% 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 %   6.6% 6.1% 4.7% 4.0% 11.2% 1.5% 0.0% 0.0%   ROI %   6.7% 6.2% 4.7% 4.1% 11.3% 1.5% 0.0% 0.0%   ROE %   39.5% 25.5% 13.4% 9.5% 34.1% 0.8% 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 %   11.0% 13.8% 15.8% 17.7% 28.9% 26.8% 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, %   288.5% 921.5% 1,265.4% 1,553.0% 1,021.4% 4,919.5% 0.0% 0.0%   Gearing %   173.9% 413.5% 442.8% 458.2% 234.8% 263.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 5.9% 3.4% 2.6% 1.9% 1.8% 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   0.0 0.0 0.0 0.0 0.1 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.1 0.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 38.6 451.0 0.0 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   -2,950.9 -8,399.9 -6,284.4 -7,717.0 -4,245.1 -4,842.8 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   949 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   949 0 0 0 0 0 0 0   EBIT / employee   949 0 0 0 0 0 0 0   Net earnings / employee   519 0 0 0 0 0 0 0