Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K Weis A/S

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% 4.2% 4.2%   Bankruptcy risk   4.3% 1.7% 1.1% 0.9% 1.6% 9.0% 12.2% 12.1%   Credit score (0-100)   49 74 84 86 75 22 4 4   Credit rating   BB BBB A A BBB B B B   Credit limit (kDKK)   0.0 10.0 662.4 1,244.5 33.8 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   3,531 12,229 20,549 29,024 27,484 21,973 0.0 0.0   EBITDA   1,347 3,283 5,259 6,504 1,031 -5,017 0.0 0.0   EBIT   1,329 3,231 4,982 5,726 204 -5,574 0.0 0.0   Pre-tax profit (PTP)   1,321.4 3,202.6 4,920.9 5,643.8 132.0 -6,038.8 0.0 0.0   Net earnings   1,026.7 2,493.5 3,819.6 4,396.3 128.8 -6,060.1 0.0 0.0   Pre-tax profit without non-rec. items   1,321 3,203 4,921 5,644 132 -6,039 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   0.0 296 1,077 1,753 954 381 0.0 0.0   Shareholders equity total   1,155 3,649 6,418 9,315 7,444 1,983 1,483 1,483   Interest-bearing liabilities   0.4 0.3 0.0 9.5 1,365 4,204 0.0 0.0   Balance sheet total (assets)   7,310 9,898 13,463 19,551 17,136 15,853 1,483 1,483   Net Debt   -1,229 -2,349 -3,357 -2,021 1,365 4,196 -1,483 -1,483     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   3,531 12,229 20,549 29,024 27,484 21,973 0.0 0.0   Gross profit growth   439.2% 246.3% 68.0% 41.2% -5.3% -20.1% -100.0% 0.0%   Employees   4 21 36 53 60 57 0 0   Employee growth %   300.0% 425.0% 71.4% 47.2% 13.2% -5.0% -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)   7,310 9,898 13,463 19,551 17,136 15,853 1,483 1,483   Balance sheet change%   574.7% 35.4% 36.0% 45.2% -12.4% -7.5% -90.6% 0.0%   Added value   1,347.1 3,282.8 5,259.5 6,504.5 983.3 -5,017.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18 244 504 -103 -1,626 -1,130 -381 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 -1.0 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 (%)   37.6% 26.4% 24.2% 19.7% 0.7% -25.4% 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 %   31.7% 37.6% 42.6% 34.7% 1.1% -33.8% 0.0% 0.0%   ROI %   181.9% 134.3% 96.2% 70.0% 2.2% -74.3% 0.0% 0.0%   ROE %   147.7% 103.8% 75.9% 55.9% 1.5% -128.6% 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 %   21.9% 41.2% 48.0% 47.6% 44.6% 12.5% 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, %   -91.2% -71.6% -63.8% -31.1% 132.4% -83.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.1% 18.3% 212.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   21.3% 8,817.7% 41,089.9% 1,721.8% 10.5% 16.7% 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   1.2 1.7 1.8 1.7 1.6 1.0 0.0 0.0   Current Ratio   1.2 1.5 1.8 1.8 1.7 1.1 0.0 0.0   Cash and cash equivalent   1,229.1 2,349.3 3,356.9 2,030.9 0.0 8.5 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   1,155.4 3,360.8 5,627.3 7,892.7 6,489.6 1,602.5 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   337 156 146 123 16 -88 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   337 156 146 123 17 -88 0 0   EBIT / employee   332 154 138 108 3 -98 0 0   Net earnings / employee   257 119 106 83 2 -106 0 0