Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PW AF 14 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% 1.8% 1.8%   Bankruptcy risk   19.1% 16.1% 11.7% 15.8% 9.3% 2.6% 11.3% 11.3%   Credit score (0-100)   7 12 20 11 26 60 22 22   Credit rating   B BB BB BB BB BBB BB BB   Credit limit (kDKK)   0.0 -0.0 -0.0 0.0 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   -34.4 -22.6 1.5 8.0 963 968 0.0 0.0   EBITDA   -71.3 -387 -25.2 8.0 522 321 0.0 0.0   EBIT   -71.3 -387 -25.2 -8.5 522 321 0.0 0.0   Pre-tax profit (PTP)   -71.3 -392.9 -26.9 -11.7 519.5 316.2 0.0 0.0   Net earnings   -71.3 -392.9 -26.9 7.7 428.5 245.5 0.0 0.0   Pre-tax profit without non-rec. items   -71.3 -393 -26.9 -11.7 519 316 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   0.0 0.0 16.4 0.0 0.0 832 0.0 0.0   Shareholders equity total   399 42.8 0.7 8.4 437 683 572 572   Interest-bearing liabilities   1.6 0.0 21.6 22.1 22.1 0.0 0.0 0.0   Balance sheet total (assets)   628 57.1 52.2 34.0 746 1,058 572 572   Net Debt   -393 -20.5 3.9 -3.9 -702 -139 -572 -572     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   -34.4 -22.6 1.5 8.0 963 968 0.0 0.0   Gross profit growth   0.0% 34.3% 0.0% 430.3% 12,010.1% 0.5% -100.0% 0.0%   Employees   0 0 0 0 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   628 57 52 34 746 1,058 572 572   Balance sheet change%   -40.3% -90.9% -8.6% -34.9% 2,095.7% 41.8% -46.0% 0.0%   Added value   -71.3 -387.1 -25.2 8.0 538.3 321.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 16 -33 0 832 -832 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 1.0 2.0 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 (%)   207.3% 1,712.4% -1,679.7% -106.3% 54.2% 33.1% 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 %   -8.5% -113.0% -46.1% -19.6% 133.8% 35.6% 0.0% 0.0%   ROI %   -16.3% -174.6% -77.4% -32.0% 211.1% 56.0% 0.0% 0.0%   ROE %   -16.4% -177.8% -123.6% 167.7% 192.4% 43.9% 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 %   63.6% 74.9% 1.4% 24.8% 58.6% 64.5% 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, %   550.8% 5.3% -15.5% -48.9% -134.6% -43.3% 0.0% 0.0%   Gearing %   0.4% 0.0% 2,918.9% 262.1% 5.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 737.0% 15.7% 14.9% 10.8% 43.6% 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   2.7 3.0 0.7 1.3 2.5 0.6 0.0 0.0   Current Ratio   2.7 3.0 0.7 1.3 2.5 0.6 0.0 0.0   Cash and cash equivalent   394.5 20.5 17.7 26.0 724.5 138.9 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   399.1 28.1 -15.7 8.4 441.8 -149.0 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 0 0 0 269 160 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 261 160 0 0   EBIT / employee   0 0 0 0 261 160 0 0   Net earnings / employee   0 0 0 0 214 123 0 0