Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAW INVEST 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   1.1% 0.8% 0.6% 0.6% 0.7% 0.6% 8.3% 8.3%   Credit score (0-100)   86 94 97 95 93 95 29 29   Credit rating   A AA AA AA AA AA BB BB   Credit limit (kDKK)   174.6 529.1 726.1 949.4 1,063.8 1,257.1 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   -31.0 -21.8 -25.6 -27.0 -33.9 -33.6 0.0 0.0   EBITDA   -31.0 -21.8 -25.6 -27.0 -33.9 -33.6 0.0 0.0   EBIT   -31.0 -21.8 -25.6 -27.0 -33.9 -33.6 0.0 0.0   Pre-tax profit (PTP)   987.8 1,242.4 1,370.0 2,739.7 1,684.7 2,950.3 0.0 0.0   Net earnings   1,067.0 1,227.4 1,306.1 2,733.0 1,684.0 2,948.9 0.0 0.0   Pre-tax profit without non-rec. items   863 1,242 1,370 2,740 1,685 2,950 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,740 5,968 7,274 10,007 11,691 13,139 6,994 6,994   Interest-bearing liabilities   167 147 150 42.7 43.5 340 0.0 0.0   Balance sheet total (assets)   4,924 6,132 7,442 10,065 12,114 13,532 6,994 6,994   Net Debt   -0.1 -564 -1,221 -1,288 -1,049 -1,135 -6,994 -6,994     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   -31.0 -21.8 -25.6 -27.0 -33.9 -33.6 0.0 0.0   Gross profit growth   -46.4% 29.9% -17.6% -5.4% -25.5% 0.7% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,924 6,132 7,442 10,065 12,114 13,532 6,994 6,994   Balance sheet change%   19.8% 24.5% 21.4% 35.2% 20.4% 11.7% -48.3% 0.0%   Added value   -31.0 -21.8 -25.6 -27.0 -33.9 -33.6 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 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   27.0% 24.0% 20.2% 31.8% 22.6% 23.0% 0.0% 0.0%   ROI %   27.1% 24.0% 20.3% 31.9% 22.7% 23.1% 0.0% 0.0%   ROE %   24.2% 22.9% 19.7% 31.6% 15.5% 23.8% 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 %   96.3% 97.3% 97.7% 99.4% 96.5% 97.1% 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, %   0.4% 2,590.8% 4,767.9% 4,773.5% 3,095.6% 3,374.2% 0.0% 0.0%   Gearing %   3.5% 2.5% 2.1% 0.4% 0.4% 2.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   376.6% 52.5% 2.8% 47.9% 1,916.8% 1.2% 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   15.5 21.8 22.4 66.9 86.2 23.2 0.0 0.0   Current Ratio   15.5 21.8 22.4 66.9 86.2 23.2 0.0 0.0   Cash and cash equivalent   167.1 711.5 1,371.3 1,331.0 1,092.3 1,475.0 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   2,676.0 2,905.4 2,722.1 2,648.3 6,572.7 6,851.9 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 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0