Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Power Stow International A/S 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 2019/4 2019 2020/4 2020 2021/4 2021 N/A 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   1.2% 13.6% 13.3% 0.0% 0.5% 0.9% 4.0% 4.0%   Credit score (0-100)   85 18 17 0 99 88 50 50   Credit rating   A BB BB N/A AAA A BBB BBB   Credit limit (mDKK)   4.7 0.0 0.0 0.0 25.0 29.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 N/A 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 37 41 41 41   Gross profit   2.6 0.0 0.0 0.0 39.7 44.4 0.0 0.0   EBITDA   2.6 0.0 0.0 0.0 32.5 35.9 0.0 0.0   EBIT   2.6 0.0 0.0 0.0 19.4 23.6 0.0 0.0   Pre-tax profit (PTP)   204.4 0.0 0.0 0.0 68.9 215.7 0.0 0.0   Net earnings   204.5 0.0 0.0 0.0 67.4 209.2 0.0 0.0   Pre-tax profit without non-rec. items   204 0.0 0.0 0.0 68.9 216 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 N/A 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.8 0.6 0.0 0.0   Shareholders equity total   161 0.0 0.0 0.0 235 386 50.1 50.1   Interest-bearing liabilities   0.0 0.0 0.0 0.0 219 124 0.0 0.0   Balance sheet total (assets)   161 0.0 0.0 0.0 473 533 50.1 50.1   Net Debt   -2.0 0.0 0.0 0.0 218 123 -15.8 -15.8     See the entire balance sheet 1.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 N/A 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 37 41 41 41   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 13.4% 0.0% 0.0%   Gross profit   2.6 0.0 0.0 0.0 39.7 44.4 0.0 0.0   Gross profit growth   5,001.4% -100.0% 0.0% 0.0% 0.0% 11.9% -100.0% 0.0%   Employees   0 0 0 0 8 9 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 12.5% -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)   161 0 0 0 473 533 50 50   Balance sheet change%   -37.9% -100.0% 0.0% 0.0% 0.0% 12.5% -90.6% 0.0%   Added value   2.6 0.0 0.0 0.0 19.4 35.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 53.0% 86.8% 0.0% 0.0%   Investments   0 0 0 0 60 -17 -35 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   3.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 N/A 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 88.9% 86.8% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 53.0% 57.1% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 0.0% 0.0% 0.0% 48.8% 53.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 184.6% 505.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 220.5% 535.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 188.7% 521.1% 0.0% 0.0%   ROA %   97.5% 0.0% 0.0% 0.0% 18.1% 45.0% 0.0% 0.0%   ROI %   109.1% 0.0% 0.0% 0.0% 18.3% 45.6% 0.0% 0.0%   ROE %   109.2% 0.0% 0.0% 0.0% 28.7% 67.4% 0.0% 0.0%   1.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 N/A 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   100.0% 0.0% 0.0% 0.0% 49.7% 72.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 608.5% 319.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 606.5% 317.2% -38.2% -38.2%   Net int. bear. debt to EBITDA, %   -78.5% 0.0% 0.0% 0.0% 672.6% 342.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 93.1% 32.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   57.9% 0.0% 0.0% 0.0% 15.5% 6.4% 0.0% 0.0%   1.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 N/A 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   72.8 0.0 0.0 0.0 0.8 1.3 0.0 0.0   Current Ratio   72.8 0.0 0.0 0.0 0.8 1.3 0.0 0.0   Cash and cash equivalent   2.0 0.0 0.0 0.0 0.7 0.8 0.0 0.0   1.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 N/A 2022 2023/4 2023 2024/4 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)   -3.6 0.0 0.0 0.0 39.2 68.5 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 504.0% 420.0% 38.2% 38.2%   Net working capital   1.7 0.0 0.0 0.0 -38.1 41.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% -104.5% 101.0% 0.0% 0.0%   1.0 Employee efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 N/A 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 5 5 0 0   Added value / employee   0 0 0 0 2 4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 4 4 0 0   EBIT / employee   0 0 0 0 2 3 0 0   Net earnings / employee   0 0 0 0 8 23 0 0