Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Power Stow International A/S - Group 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  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%   Bankruptcy risk   0.0% 0.0% 0.0% 1.8% 0.4% 0.6% 6.6% 6.6%   Credit score (0-100)   0 0 0 70 100 97 36 36   Credit rating   N/A N/A N/A A AAA AA BBB BBB   Credit limit (mDKK)   0.0 25.9 14.9 0.1 34.9 61.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 509 157 199 504 894 894 894   Gross profit   0.0 249 72.1 97.2 220 421 0.0 0.0   EBITDA   0.0 175 10.5 31.5 126 297 0.0 0.0   EBIT   0.0 175 10.5 31.5 115 282 0.0 0.0   Pre-tax profit (PTP)   0.0 118.6 4.5 32.0 86.8 274.5 0.0 0.0   Net earnings   0.0 118.6 4.5 32.0 67.4 209.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 175 10.5 31.5 86.8 275 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 146 182 0.0 0.0   Shareholders equity total   0.0 131 128 164 235 386 226 226   Interest-bearing liabilities   0.0 0.0 0.0 0.0 125 123 0.0 0.0   Balance sheet total (assets)   0.0 161 295 342 471 671 226 226   Net Debt   0.0 0.0 0.0 0.0 85.8 43.9 -226 -226     See the entire balance sheet 1.0 Volume  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 509 157 199 504 894 894 894   Net sales growth   0.0% 0.0% -69.1% 26.1% 153.5% 77.5% 0.0% 0.0%   Gross profit   0.0 249 72.1 97.2 220 421 0.0 0.0   Gross profit growth   0.0% 0.0% -71.1% 34.7% 126.1% 91.8% -100.0% 0.0%   Employees   0 120 86 93 121 156 0 0   Employee growth %   0.0% 0.0% -28.3% 8.1% 30.1% 28.9% -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)   0 161 295 342 471 671 226 226   Balance sheet change%   0.0% 0.0% 83.6% 15.9% 37.7% 42.5% -66.2% 0.0%   Added value   0.0 175.2 10.5 31.5 115.1 296.8 0.0 0.0   Added value %   0.0% 34.4% 6.7% 15.8% 22.9% 33.2% 0.0% 0.0%   Investments   0 0 0 0 162 28 -216 0   Net sales trend   0.0 0.0 -1.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1.0 Profitability  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A EBITDA %   0.0% 34.4% 6.7% 15.8% 25.1% 33.2% 0.0% 0.0%   EBIT %   0.0% 34.4% 6.7% 15.8% 22.9% 31.5% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 70.3% 14.5% 32.4% 52.4% 66.9% 0.0% 0.0%   Net Earnings %   0.0% 23.3% 2.8% 16.1% 13.4% 23.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 23.3% 2.8% 16.1% 15.6% 25.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 34.4% 6.7% 15.8% 17.2% 30.7% 0.0% 0.0%   ROA %   0.0% 109.0% 4.6% 9.9% 28.4% 50.0% 0.0% 0.0%   ROI %   0.0% 109.0% 4.6% 9.9% 32.6% 64.6% 0.0% 0.0%   ROE %   0.0% 90.5% 3.4% 21.9% 33.8% 67.4% 0.0% 0.0%   1.0 Solidity  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   0.0% 100.0% 100.0% 100.0% 50.9% 59.8% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 45.7% 30.9% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 37.9% 22.1% -25.3% -25.3%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 67.9% 14.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 53.1% 32.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 45.6% 8.7% 0.0% 0.0%   1.0 Liquidity  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.7 1.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.3 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 39.2 79.5 0.0 0.0   1.0 Capital use efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 63.7 84.8 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 51.7 45.2 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 59.0% 50.8% 25.3% 25.3%   Net working capital   0.0 0.0 0.0 0.0 67.3 178.0 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 13.4% 19.9% 0.0% 0.0%   1.0 Employee efficiency  2018 N/A 2019 N/A 2020 N/A 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 4 2 2 4 6 0 0   Added value / employee   0 1 0 0 1 2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1 0 0 1 2 0 0   EBIT / employee   0 1 0 0 1 2 0 0   Net earnings / employee   0 1 0 0 1 1 0 0