Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Waves ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.9% 0.5% 0.8% 0.9% 2.2% 1.5% 7.7% 7.5%   Credit score (0-100)   90 99 91 88 65 76 32 32   Credit rating   A AAA AA A BBB A BB BB   Credit limit (mDKK)   22.7 33.3 31.1 24.0 0.0 0.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   83 81 81 44 92 88 88 88   Gross profit   59.2 57.2 59.0 22.5 60.9 60.5 0.0 0.0   EBITDA   59.2 57.2 59.0 22.5 60.9 60.5 0.0 0.0   EBIT   35.2 7.0 -63.3 -25.4 -124 -24.2 0.0 0.0   Pre-tax profit (PTP)   -15.4 41.6 70.3 -4.9 -207.4 -85.5 0.0 0.0   Net earnings   -12.0 32.4 54.9 -4.1 -160.6 -68.2 0.0 0.0   Pre-tax profit without non-rec. items   -15.4 41.6 70.3 -4.9 -207 -85.5 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   1,622 1,589 1,488 1,445 1,292 1,213 0.0 0.0   Shareholders equity total   290 323 378 374 213 77.2 76.2 76.2   Interest-bearing liabilities   1,315 1,280 1,236 1,222 1,186 1,180 0.0 0.0   Balance sheet total (assets)   1,631 1,633 1,672 1,652 1,425 1,278 76.2 76.2   Net Debt   1,315 1,280 1,236 1,222 1,186 1,180 -76.2 -76.2     See the entire balance sheet 1.0 Volume  2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   83 81 81 44 92 88 88 88   Net sales growth   0.0% -1.8% 0.4% -45.4% 106.9% -4.2% 0.0% 0.0%   Gross profit   59.2 57.2 59.0 22.5 60.9 60.5 0.0 0.0   Gross profit growth   0.0% -3.4% 3.1% -61.9% 170.9% -0.6% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 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)   1,631 1,633 1,672 1,652 1,425 1,278 76 76   Balance sheet change%   0.0% 0.1% 2.4% -1.2% -13.7% -10.3% -94.0% 0.0%   Added value   35.2 7.0 -63.3 -25.4 -124.1 -24.2 0.0 0.0   Added value %   42.6% 8.6% -77.7% -57.2% -134.9% -27.4% 0.0% 0.0%   Investments   1,622 -33 -101 -43 -153 -79 -1,213 0   Net sales trend   0.0 -1.0 1.0 -1.0 1.0 -1.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   1.0 Profitability  2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   71.7% 70.6% 72.5% 50.6% 66.2% 68.7% 0.0% 0.0%   EBIT %   42.6% 8.6% -77.7% -57.2% -134.9% -27.4% 0.0% 0.0%   EBIT to gross profit (%)   59.4% 12.2% -107.2% -113.1% -203.9% -39.9% 0.0% 0.0%   Net Earnings %   -14.6% 40.0% 67.4% -9.1% -174.6% -77.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   14.6% 102.0% 217.6% 98.6% 26.5% 18.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   -18.7% 51.3% 86.4% -11.0% -225.5% -97.0% 0.0% 0.0%   ROA %   2.4% 3.8% 5.4% 0.5% -7.0% -0.8% 0.0% 0.0%   ROI %   2.4% 3.8% 5.5% 0.5% -7.1% -0.8% 0.0% 0.0%   ROE %   -4.1% 10.6% 15.7% -1.1% -54.7% -47.0% 0.0% 0.0%   1.0 Solidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   17.8% 19.8% 22.6% 22.6% 15.0% 6.0% 100.0% 100.0%   Relative indebtedness %   1,623.9% 1,615.6% 1,589.4% 2,876.2% 1,317.9% 1,363.3% 0.0% 0.0%   Relative net indebtedness %   1,623.9% 1,615.6% 1,589.4% 2,876.2% 1,317.9% 1,363.3% -86.5% -86.5%   Net int. bear. debt to EBITDA, %   2,220.8% 2,236.9% 2,094.7% 5,436.5% 1,948.5% 1,948.8% 0.0% 0.0%   Gearing %   453.0% 396.6% 327.3% 327.0% 556.6% 1,527.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.3% 1.5% 1.5% 1.1% 8.3% 6.3% 0.0% 0.0%   1.0 Liquidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 0.7 2.1 2.6 3.0 0.9 0.0 0.0   Current Ratio   0.2 0.7 2.1 2.6 3.0 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1.0 Capital use efficiency  2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   20.2 23.7 7.2 6.5 0.7 3.9 0.0 0.0   Trade creditors turnover (days)   1.3 84.9 0.6 4.7 1.3 10.4 0.0 0.0   Current assets / Net sales %   11.7% 54.4% 225.9% 465.5% 144.7% 74.1% 86.5% 86.5%   Net working capital   -45.9 -22.4 97.2 125.8 88.3 -7.7 0.0 0.0   Net working capital %   -55.6% -27.6% 119.5% 283.0% 96.0% -8.8% 0.0% 0.0%   1.0 Employee efficiency  2019 2020/6 2020 2021/6 2021 2022/6 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0