Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AWTC 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8%   Bankruptcy risk   1.0% 1.2% 0.8% 1.0% 0.6% 0.9% 18.4% 14.1%   Credit score (0-100)   87 83 93 86 96 88 7 16   Credit rating   A A AA A AA A B BB   Credit limit (kDKK)   3,219.5 1,826.7 9,170.6 6,393.5 11,453.3 2,939.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -55.0 -242 -284 -165 -511 -298 0.0 0.0   EBITDA   -110 -279 -483 -351 -580 -439 0.0 0.0   EBIT   -551 -63.6 -625 1,015 -594 -519 0.0 0.0   Pre-tax profit (PTP)   12,237.5 33,483.0 6,132.9 11,075.9 5,726.6 1,352.1 0.0 0.0   Net earnings   12,676.3 33,414.7 6,632.3 10,889.9 5,989.3 1,480.8 0.0 0.0   Pre-tax profit without non-rec. items   12,238 33,483 6,133 11,076 5,727 1,352 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   8,905 9,120 6,421 7,817 7,803 7,723 0.0 0.0   Shareholders equity total   64,882 98,191 104,573 115,213 121,413 43,424 0.0 0.0   Interest-bearing liabilities   17,130 17,693 20,044 19,517 23,323 19,826 0.0 0.0   Balance sheet total (assets)   82,158 115,992 125,100 135,223 144,924 63,617 0.0 0.0   Net Debt   17,027 17,487 15,764 16,407 21,128 18,396 0.0 0.0     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -55.0 -242 -284 -165 -511 -298 0.0 0.0   Gross profit growth   72.4% -339.8% -17.2% 41.8% -209.5% 41.7% 0.0% 0.0%   Employees   1 1 1 1 1 1 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)   82,158 115,992 125,100 135,223 144,924 63,617 0 0   Balance sheet change%   27.7% 41.2% 7.9% 8.1% 7.2% -56.1% -100.0% 0.0%   Added value   -551.3 -63.6 -625.0 1,015.4 -593.8 -519.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,087 215 -2,700 1,396 -14 -80 -7,723 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 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   1,001.9% 26.3% 220.4% -615.0% 116.2% 174.2% 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 %   17.0% 34.1% 5.4% 8.8% 4.8% 2.0% 0.0% 0.0%   ROI %   17.1% 34.2% 5.4% 8.8% 4.8% 2.0% 0.0% 0.0%   ROE %   21.6% 41.0% 6.5% 9.9% 5.1% 1.8% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   79.0% 84.7% 83.6% 85.2% 83.8% 68.3% 0.0% 0.0%   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, %   -15,485.8% -6,268.1% -3,260.7% -4,680.3% -3,642.1% -4,190.1% 0.0% 0.0%   Gearing %   26.4% 18.0% 19.2% 16.9% 19.2% 45.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 1.9% 1.8% 1.9% 4.5% 3.6% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.2 0.2 0.4 0.3 0.5 0.4 0.0 0.0   Current Ratio   0.2 0.2 0.4 0.3 0.5 0.4 0.0 0.0   Cash and cash equivalent   103.7 205.2 4,280.0 3,109.4 2,195.1 1,430.1 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -12,037.5 -12,841.1 -12,673.7 -16,805.0 -12,334.0 -11,967.3 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -551 -64 -625 1,015 -594 -519 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -110 -279 -483 -351 -580 -439 0 0   EBIT / employee   -551 -64 -625 1,015 -594 -519 0 0   Net earnings / employee   12,676 33,415 6,632 10,890 5,989 1,481 0 0