Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Comwell Copenhagen Portside A/S 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 N/A 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% 1.3% 1.3%   Bankruptcy risk   0.0% 2.9% 3.1% 6.1% 0.8% 0.7% 7.3% 7.3%   Credit score (0-100)   0 59 56 37 93 94 33 33   Credit rating   N/A BBB BBB BBB AA AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 7,447.8 8,967.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 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   0.0 -49.9 -604 -10,570 65,574 65,731 0.0 0.0   EBITDA   0.0 -49.9 -605 -30,180 32,363 27,368 0.0 0.0   EBIT   0.0 -49.9 -605 -30,841 31,538 26,302 0.0 0.0   Pre-tax profit (PTP)   0.0 -264.3 -914.7 -33,401.2 28,308.8 23,867.6 0.0 0.0   Net earnings   0.0 -207.0 -771.6 -25,978.5 22,076.9 18,618.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -264 -915 -33,401 28,309 23,868 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 3,463 5,785 2,909 3,786 3,525 0.0 0.0   Shareholders equity total   0.0 5,293 19,521 18,543 40,620 59,238 38,738 38,738   Interest-bearing liabilities   0.0 33.6 556 0.9 20.0 3.3 0.0 0.0   Balance sheet total (assets)   0.0 6,670 25,111 28,984 75,584 79,947 38,738 38,738   Net Debt   0.0 -1,749 -5,411 -977 -36,557 -24,810 -38,738 -38,738     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 -49.9 -604 -10,570 65,574 65,731 0.0 0.0   Gross profit growth   0.0% 0.0% -1,111.2% -1,649.0% 0.0% 0.2% -100.0% 0.0%   Employees   0 0 6 47 77 89 0 0   Employee growth %   0.0% 0.0% 0.0% 683.3% 63.8% 15.6% -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 6,670 25,111 28,984 75,584 79,947 38,738 38,738   Balance sheet change%   0.0% 0.0% 276.5% 15.4% 160.8% 5.8% -51.5% 0.0%   Added value   0.0 -49.9 -604.7 -30,180.5 32,198.8 27,368.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 3,463 2,322 -3,537 51 -1,328 -3,525 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 -2.0 -3.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 100.0% 100.1% 291.8% 48.1% 40.0% 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 %   0.0% -0.7% -3.8% -114.0% 60.4% 34.9% 0.0% 0.0%   ROI %   0.0% -0.8% -4.7% -159.7% 106.6% 54.3% 0.0% 0.0%   ROE %   0.0% -3.9% -6.2% -136.5% 74.6% 37.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 79.4% 78.0% 66.0% 54.4% 76.4% 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, %   0.0% 3,505.7% 894.7% 3.2% -113.0% -90.7% 0.0% 0.0%   Gearing %   0.0% 0.6% 2.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1,306.0% 107.5% 920.8% 31,197.8% 28,031.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 2.3 3.5 2.7 2.1 4.2 0.0 0.0   Current Ratio   0.0 2.3 3.5 2.6 2.1 3.7 0.0 0.0   Cash and cash equivalent   0.0 1,782.8 5,966.6 977.7 36,577.0 24,813.6 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 1,830.1 13,770.3 16,114.4 36,869.6 55,749.7 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 N/A 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 -101 -642 418 308 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -101 -642 420 308 0 0   EBIT / employee   0 0 -101 -656 410 296 0 0   Net earnings / employee   0 0 -129 -553 287 209 0 0