Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AWOTECH 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   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   14.3% 8.9% 7.1% 6.6% 6.2% 4.5% 15.7% 15.7%   Credit score (0-100)   16 29 34 35 37 46 12 12   Credit rating   BB BB BBB BBB BBB BBB 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   302 185 285 361 319 326 0.0 0.0   EBITDA   298 9.6 37.7 35.7 87.5 322 0.0 0.0   EBIT   295 6.5 33.0 25.7 75.5 306 0.0 0.0   Pre-tax profit (PTP)   294.1 6.5 30.5 22.0 72.9 288.8 0.0 0.0   Net earnings   226.9 3.4 21.0 13.8 54.0 219.6 0.0 0.0   Pre-tax profit without non-rec. items   294 6.5 30.5 22.0 72.9 289 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   7.4 4.3 42.0 49.4 60.9 44.2 0.0 0.0   Shareholders equity total   319 222 243 257 311 531 281 281   Interest-bearing liabilities   23.1 49.4 33.9 4.1 30.4 28.4 0.0 0.0   Balance sheet total (assets)   469 442 570 762 738 766 281 281   Net Debt   -49.7 -114 -111 -170 -13.6 2.4 -281 -281     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   302 185 285 361 319 326 0.0 0.0   Gross profit growth   91.1% -38.7% 53.9% 26.7% -11.6% 2.2% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   -100.0% 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)   469 442 570 762 738 766 281 281   Balance sheet change%   16.3% -5.6% 28.9% 33.6% -3.1% 3.8% -63.4% 0.0%   Added value   298.4 9.6 37.7 35.7 85.6 322.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -6 33 -3 -0 -33 -44 0   Net sales trend   0.0 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 (%)   97.8% 3.5% 11.6% 7.1% 23.7% 93.6% 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 %   67.8% 1.4% 6.5% 3.9% 10.1% 40.6% 0.0% 0.0%   ROI %   111.3% 2.1% 11.9% 9.5% 24.8% 67.4% 0.0% 0.0%   ROE %   110.4% 1.3% 9.0% 5.5% 19.0% 52.2% 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 %   68.0% 50.3% 42.7% 33.8% 42.2% 69.3% 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, %   -16.7% -1,197.8% -295.2% -476.2% -15.5% 0.7% 0.0% 0.0%   Gearing %   7.3% 22.2% 13.9% 1.6% 9.8% 5.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 0.0% 5.9% 19.4% 15.4% 57.1% 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   2.2 1.6 1.5 1.2 1.5 3.1 0.0 0.0   Current Ratio   3.1 2.0 1.6 1.4 1.6 3.1 0.0 0.0   Cash and cash equivalent   72.8 163.9 145.3 174.3 43.9 26.0 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   308.1 219.0 203.6 210.4 253.6 488.9 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   0 0 0 0 0 322 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 322 0 0   EBIT / employee   0 0 0 0 0 306 0 0   Net earnings / employee   0 0 0 0 0 220 0 0