Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SW Horto 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 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% 2.3% 2.3%   Bankruptcy risk   6.0% 7.8% 6.2% 2.3% 3.0% 2.3% 9.5% 9.5%   Credit score (0-100)   40 32 38 63 57 64 26 26   Credit rating   BBB BB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 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   2,329 2,262 2,994 3,338 3,338 3,472 0.0 0.0   EBITDA   -103 -209 473 619 717 670 0.0 0.0   EBIT   -103 -209 473 609 696 649 0.0 0.0   Pre-tax profit (PTP)   -108.2 -122.8 509.5 592.6 505.2 399.4 0.0 0.0   Net earnings   -84.4 -95.8 397.3 462.9 394.5 310.5 0.0 0.0   Pre-tax profit without non-rec. items   -108 -123 509 593 505 399 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 0.0 200 179 158 0.0 0.0   Shareholders equity total   837 741 1,139 1,602 1,996 2,307 1,807 1,807   Interest-bearing liabilities   4,598 4,291 1,690 3,264 3,498 3,447 0.0 0.0   Balance sheet total (assets)   6,468 5,929 4,546 6,056 6,356 6,736 1,807 1,807   Net Debt   4,089 4,007 1,690 3,264 3,498 3,447 -1,807 -1,807     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   2,329 2,262 2,994 3,338 3,338 3,472 0.0 0.0   Gross profit growth   -4.3% -2.9% 32.4% 11.5% -0.0% 4.0% -100.0% 0.0%   Employees   4 4 4 4 3 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -25.0% 33.3% -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)   6,468 5,929 4,546 6,056 6,356 6,736 1,807 1,807   Balance sheet change%   16.5% -8.3% -23.3% 33.2% 4.9% 6.0% -73.2% 0.0%   Added value   -102.6 -208.9 472.8 619.2 706.2 670.1 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 0 189 -42 -42 -158 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 1.0 2.0 3.0 4.0 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 (%)   -4.4% -9.2% 15.8% 18.2% 20.8% 18.7% 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 %   -0.1% -0.1% 11.9% 13.5% 12.1% 12.5% 0.0% 0.0%   ROI %   -0.1% -0.1% 15.7% 18.5% 14.4% 14.5% 0.0% 0.0%   ROE %   -9.6% -12.1% 42.3% 33.8% 21.9% 14.4% 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 %   12.9% 12.5% 25.1% 26.4% 31.4% 34.2% 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, %   -3,986.9% -1,918.7% 357.3% 527.1% 488.0% 514.5% 0.0% 0.0%   Gearing %   549.2% 578.7% 148.4% 203.8% 175.2% 149.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.7% 3.8% 4.9% 7.2% 12.0% 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   1.1 1.2 1.3 1.3 1.4 1.5 0.0 0.0   Current Ratio   1.1 1.2 1.3 1.3 1.4 1.5 0.0 0.0   Cash and cash equivalent   508.7 283.3 0.1 0.1 0.1 0.1 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   837.3 843.2 1,138.7 1,402.1 1,817.6 2,149.1 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   -26 -52 118 155 235 168 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -26 -52 118 155 239 168 0 0   EBIT / employee   -26 -52 118 152 232 162 0 0   Net earnings / employee   -21 -24 99 116 132 78 0 0