Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENWIRE 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% 1.2%   Bankruptcy risk   10.7% 16.5% 3.7% 5.5% 20.6% 18.3% 19.7% 16.5%   Credit score (0-100)   24 11 52 40 4 7 6 11   Credit rating   BB BB BBB BBB B B B 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   554 -187 1,022 1,283 305 1,215 0.0 0.0   EBITDA   112 -656 592 421 -1,313 1.5 0.0 0.0   EBIT   112 -656 592 421 -1,313 1.5 0.0 0.0   Pre-tax profit (PTP)   111.7 -538.6 592.2 418.8 -1,333.1 2.9 0.0 0.0   Net earnings   111.7 -538.6 592.2 332.5 -1,333.1 2.9 0.0 0.0   Pre-tax profit without non-rec. items   112 -539 592 419 -1,333 2.9 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -41.4 50.0 642 975 170 173 123 123   Interest-bearing liabilities   154 144 0.0 0.0 0.0 30.0 0.0 0.0   Balance sheet total (assets)   363 219 711 1,179 281 359 123 123   Net Debt   -54.6 31.1 -304 -759 -266 -329 -123 -123     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   554 -187 1,022 1,283 305 1,215 0.0 0.0   Gross profit growth   -35.0% 0.0% 0.0% 25.5% -76.2% 298.5% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   363 219 711 1,179 281 359 123 123   Balance sheet change%   -17.7% -39.8% 225.0% 65.7% -76.1% 27.6% -65.8% 0.0%   Added value   111.9 -655.7 592.3 420.9 -1,313.3 1.5 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 -1.0 1.0 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 (%)   20.2% 350.1% 57.9% 32.8% -430.8% 0.1% 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 %   22.4% -210.3% 127.4% 44.5% -179.9% 0.9% 0.0% 0.0%   ROI %   72.5% -375.9% 141.6% 52.1% -229.5% 1.6% 0.0% 0.0%   ROE %   27.8% -260.5% 171.1% 41.1% -233.0% 1.7% 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 %   -10.2% 22.8% 90.3% 82.7% 60.3% 48.1% 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, %   -48.8% -4.7% -51.3% -180.2% 20.3% -22,138.2% 0.0% 0.0%   Gearing %   -372.9% 288.8% 0.0% 0.0% 0.0% 17.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% -78.4% 0.0% 0.0% 0.0% 0.1% 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   0.7 0.9 9.3 5.8 2.5 1.9 0.0 0.0   Current Ratio   0.7 0.9 9.3 5.8 2.5 1.9 0.0 0.0   Cash and cash equivalent   209.0 113.4 303.8 758.5 266.4 359.0 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   -110.9 -19.5 572.8 974.8 169.7 172.6 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   56 -328 296 210 -657 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   56 -328 296 210 -657 1 0 0   EBIT / employee   56 -328 296 210 -657 1 0 0   Net earnings / employee   56 -269 296 166 -667 1 0 0