Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Waves Hvidevarer 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% 3.0% 3.0%   Bankruptcy risk   11.4% 2.5% 3.7% 2.1% 2.4% 2.3% 11.1% 10.9%   Credit score (0-100)   23 63 52 66 63 63 22 22   Credit rating   BB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.2 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   1,463 2,175 3,005 3,257 3,244 2,844 0.0 0.0   EBITDA   -112 543 1,263 921 529 706 0.0 0.0   EBIT   -115 540 1,263 841 368 546 0.0 0.0   Pre-tax profit (PTP)   -203.1 471.6 1,203.6 785.5 321.2 497.5 0.0 0.0   Net earnings   -158.6 341.5 960.0 621.0 244.0 380.2 0.0 0.0   Pre-tax profit without non-rec. items   -203 472 1,204 786 321 498 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   3.6 0.7 0.0 723 562 401 0.0 0.0   Shareholders equity total   75.5 1,274 1,834 1,255 999 1,179 908 908   Interest-bearing liabilities   1,082 0.0 0.0 0.0 930 1,168 0.0 0.0   Balance sheet total (assets)   3,099 3,090 3,369 4,440 4,016 4,299 908 908   Net Debt   458 -562 -646 -691 648 744 -908 -908     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   1,463 2,175 3,005 3,257 3,244 2,844 0.0 0.0   Gross profit growth   -0.4% 48.6% 38.2% 8.4% -0.4% -12.3% -100.0% 0.0%   Employees   0 4 0 4 6 5 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 50.0% -16.7% -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)   3,099 3,090 3,369 4,440 4,016 4,299 908 908   Balance sheet change%   5.1% -0.3% 9.0% 31.8% -9.5% 7.0% -78.9% 0.0%   Added value   -112.4 542.9 1,263.4 921.5 448.7 706.2 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 -1 642 -321 -321 -401 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 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 (%)   -7.9% 24.8% 42.0% 25.8% 11.4% 19.2% 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 %   -3.8% 17.5% 39.1% 21.5% 8.7% 13.2% 0.0% 0.0%   ROI %   -10.7% 44.4% 81.2% 54.2% 23.0% 25.4% 0.0% 0.0%   ROE %   -102.5% 50.6% 61.8% 40.2% 21.7% 34.9% 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 %   2.8% 46.1% 56.1% 30.1% 27.2% 29.2% 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, %   -407.6% -103.4% -51.1% -75.0% 122.5% 105.4% 0.0% 0.0%   Gearing %   1,433.1% 0.0% 0.0% 0.0% 93.1% 99.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.7% 12.7% 0.0% 0.0% 10.2% 4.7% 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   0.6 0.9 1.0 0.6 0.6 0.6 0.0 0.0   Current Ratio   0.9 1.5 2.2 1.2 1.2 1.3 0.0 0.0   Cash and cash equivalent   623.5 561.5 646.0 691.5 281.7 423.6 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   -228.0 973.6 1,834.1 544.9 450.8 794.5 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   0 136 0 230 75 141 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 136 0 230 88 141 0 0   EBIT / employee   0 135 0 210 61 109 0 0   Net earnings / employee   0 85 0 155 41 76 0 0