Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CWS Powder Coatings Scandinavia 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% 2.5% 2.5%   Bankruptcy risk   1.0% 0.9% 0.9% 0.8% 0.7% 0.8% 5.1% 4.7%   Credit score (0-100)   88 90 88 92 95 92 43 45   Credit rating   A A A AA AA AA BBB BBB   Credit limit (kDKK)   375.0 551.0 688.7 995.4 1,373.3 1,413.3 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   4,702 4,648 4,599 5,915 5,734 5,007 0.0 0.0   EBITDA   1,373 1,299 1,889 2,697 2,728 2,202 0.0 0.0   EBIT   992 923 1,575 2,387 2,460 1,928 0.0 0.0   Pre-tax profit (PTP)   947.4 883.6 1,546.5 2,331.6 2,396.2 1,882.8 0.0 0.0   Net earnings   737.2 687.0 1,204.3 1,819.0 1,869.7 1,468.3 0.0 0.0   Pre-tax profit without non-rec. items   947 884 1,546 2,332 2,396 1,883 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   2,709 2,418 2,069 1,957 2,692 3,195 0.0 0.0   Shareholders equity total   4,760 5,447 6,652 8,471 10,340 11,809 11,609 11,609   Interest-bearing liabilities   5,463 4,372 4,068 4,721 4,214 3,214 0.0 0.0   Balance sheet total (assets)   12,763 11,885 14,031 15,551 16,793 17,144 11,609 11,609   Net Debt   4,961 2,872 530 3,107 -48.5 -1,709 -11,600 -11,600     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   4,702 4,648 4,599 5,915 5,734 5,007 0.0 0.0   Gross profit growth   14.0% -1.2% -1.1% 28.6% -3.1% -12.7% -100.0% 0.0%   Employees   6 6 5 5 4 3 0 0   Employee growth %   0.0% 0.0% -16.7% 0.0% -20.0% -25.0% -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)   12,763 11,885 14,031 15,551 16,793 17,144 11,609 11,609   Balance sheet change%   18.2% -6.9% 18.1% 10.8% 8.0% 2.1% -32.3% 0.0%   Added value   1,373.1 1,299.0 1,889.1 2,696.6 2,769.8 2,201.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -220 -732 -729 -470 414 224 -3,195 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 (%)   21.1% 19.9% 34.3% 40.4% 42.9% 38.5% 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 %   8.4% 7.5% 12.2% 16.2% 15.3% 11.4% 0.0% 0.0%   ROI %   10.3% 9.0% 15.0% 19.5% 17.5% 12.9% 0.0% 0.0%   ROE %   16.8% 13.5% 19.9% 24.1% 19.9% 13.3% 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 %   37.3% 45.8% 47.4% 54.5% 59.9% 67.3% 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, %   361.3% 221.1% 28.1% 115.2% -1.8% -77.6% 0.0% 0.0%   Gearing %   114.8% 80.3% 61.2% 55.7% 40.7% 27.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.9% 0.8% 0.9% 1.4% 1.7% 1.3% 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 1.1 0.9 1.3 1.9 0.0 0.0   Current Ratio   1.4 1.7 1.9 2.2 2.4 3.0 0.0 0.0   Cash and cash equivalent   502.3 1,499.5 3,538.1 1,614.4 4,262.0 4,922.9 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   2,798.7 3,802.3 5,448.9 7,348.6 8,310.3 9,260.3 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   229 216 378 539 692 734 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   229 216 378 539 682 734 0 0   EBIT / employee   165 154 315 477 615 643 0 0   Net earnings / employee   123 115 241 364 467 489 0 0