Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BWES 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% 1.5% 8.7%   Bankruptcy risk   2.5% 2.0% 3.0% 4.0% 1.9% 3.5% 18.3% 14.7%   Credit score (0-100)   64 70 57 48 69 52 8 14   Credit rating   BBB A BBB BBB A BBB B BB   Credit limit (kDKK)   0.0 0.5 0.0 0.0 1.5 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   4,182 4,812 5,780 4,397 5,858 5,779 0.0 0.0   EBITDA   766 714 1,522 196 1,499 1,209 0.0 0.0   EBIT   761 703 1,513 183 1,486 1,197 0.0 0.0   Pre-tax profit (PTP)   699.9 576.7 1,268.9 -70.1 1,280.5 795.9 0.0 0.0   Net earnings   577.7 446.7 969.7 -70.1 1,023.3 617.1 0.0 0.0   Pre-tax profit without non-rec. items   700 577 1,269 -70.1 1,281 796 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   35.2 23.8 47.0 34.3 21.6 9.8 0.0 0.0   Shareholders equity total   801 1,248 1,777 1,707 2,730 1,348 298 298   Interest-bearing liabilities   1,787 5,418 6,086 0.0 0.0 18.2 0.0 0.0   Balance sheet total (assets)   3,788 8,473 14,496 10,954 8,971 17,509 298 298   Net Debt   -379 1,170 1,038 -7,817 -3,176 -11,034 -298 -298     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   4,182 4,812 5,780 4,397 5,858 5,779 0.0 0.0   Gross profit growth   29.4% 15.1% 20.1% -23.9% 33.2% -1.4% -100.0% 0.0%   Employees   3 4 6 6 6 6 0 0   Employee growth %   50.0% 33.3% 50.0% 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)   3,788 8,473 14,496 10,954 8,971 17,509 298 298   Balance sheet change%   31.3% 123.7% 71.1% -24.4% -18.1% 95.2% -98.3% 0.0%   Added value   766.4 714.1 1,522.4 196.2 1,498.5 1,209.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   20 -23 14 -25 -25 -24 -10 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 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 (%)   18.2% 14.6% 26.2% 4.2% 25.4% 20.7% 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 %   22.8% 11.5% 13.2% 1.4% 14.9% 9.5% 0.0% 0.0%   ROI %   33.5% 15.2% 20.8% 3.8% 67.0% 61.3% 0.0% 0.0%   ROE %   87.3% 43.6% 64.1% -4.0% 46.1% 30.3% 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 %   21.1% 14.7% 12.3% 15.6% 30.4% 7.7% 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, %   -49.5% 163.9% 68.2% -3,985.0% -212.0% -912.5% 0.0% 0.0%   Gearing %   223.2% 434.3% 342.5% 0.0% 0.0% 1.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.8% 3.5% 4.3% 8.3% 0.0% 5,040.6% 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   1.3 1.2 1.1 1.2 1.4 1.1 0.0 0.0   Current Ratio   1.3 1.2 1.1 1.2 1.4 1.1 0.0 0.0   Cash and cash equivalent   2,166.5 4,248.2 5,048.0 7,817.5 3,176.4 11,052.4 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   765.6 1,223.7 1,730.2 1,672.8 2,708.8 1,337.8 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   255 179 254 33 250 202 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   255 179 254 33 250 202 0 0   EBIT / employee   254 176 252 31 248 200 0 0   Net earnings / employee   193 112 162 -12 171 103 0 0