Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WILFA DANMARK 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   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   2.8% 2.8% 2.1% 4.6% 8.7% 8.8% 9.7% 9.7%   Credit score (0-100)   61 61 67 44 27 27 26 26   Credit rating   BBB BBB BBB BBB BB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.8 0.0 0.0 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   6,594 6,675 3,959 3,527 -969 956 0.0 0.0   EBITDA   2,659 2,384 141 -328 -5,142 -2,369 0.0 0.0   EBIT   2,659 2,384 141 -328 -5,142 -2,369 0.0 0.0   Pre-tax profit (PTP)   2,353.7 1,163.3 1,426.5 -1,068.2 -4,700.3 -2,185.9 0.0 0.0   Net earnings   1,832.6 886.8 1,112.6 -834.4 -3,839.0 -1,705.0 0.0 0.0   Pre-tax profit without non-rec. items   2,354 1,163 1,427 -1,068 -4,700 -2,186 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   8,480 9,367 8,911 8,076 4,237 2,532 1,531 1,531   Interest-bearing liabilities   20,779 28,586 16,022 11,306 4,090 8,563 0.0 0.0   Balance sheet total (assets)   36,475 40,366 27,953 23,293 11,527 14,927 1,531 1,531   Net Debt   4,746 2,965 428 2,651 3,234 5,539 -1,531 -1,531     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   6,594 6,675 3,959 3,527 -969 956 0.0 0.0   Gross profit growth   54.0% 1.2% -40.7% -10.9% 0.0% 0.0% -100.0% 0.0%   Employees   5 5 5 5 6 5 0 0   Employee growth %   25.0% 0.0% 0.0% 0.0% 20.0% -16.7% -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)   36,475 40,366 27,953 23,293 11,527 14,927 1,531 1,531   Balance sheet change%   -28.3% 10.7% -30.8% -16.7% -50.5% 29.5% -89.7% 0.0%   Added value   2,659.1 2,384.2 141.3 -328.4 -5,142.3 -2,369.2 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   4.0 5.0 5.0 -1.0 -2.0 -3.0 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 (%)   40.3% 35.7% 3.6% -9.3% 530.8% -247.8% 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 %   9.4% 7.4% 6.3% -1.3% -25.5% -11.6% 0.0% 0.0%   ROI %   11.3% 8.4% 6.7% -1.4% -30.0% -14.3% 0.0% 0.0%   ROE %   24.2% 9.9% 12.2% -9.8% -62.4% -50.4% 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 %   23.2% 23.2% 31.9% 34.7% 36.8% 17.0% 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, %   178.5% 124.3% 302.6% -807.3% -62.9% -233.8% 0.0% 0.0%   Gearing %   245.0% 305.2% 179.8% 140.0% 96.5% 338.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.1% 6.7% 3.2% 5.4% 3.5% 10.4% 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 1.3 1.5 1.6 1.8 1.3 0.0 0.0   Current Ratio   1.3 1.3 1.5 1.6 1.8 1.3 0.0 0.0   Cash and cash equivalent   16,032.7 25,621.3 15,594.5 8,654.6 856.4 3,023.8 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   8,359.0 9,387.4 9,676.4 8,842.1 5,143.3 3,457.4 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   532 477 28 -66 -857 -474 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   532 477 28 -66 -857 -474 0 0   EBIT / employee   532 477 28 -66 -857 -474 0 0   Net earnings / employee   367 177 223 -167 -640 -341 0 0