Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WENNERTH WOOD TRADING 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.3% 3.3% 4.5% 3.7% 1.8% 2.7% 7.7% 7.7%   Credit score (0-100)   56 55 45 52 69 61 32 32   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 18.9 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   16,198 22,491 41,511 35,685 21,535 26,399 0.0 0.0   EBITDA   11,348 17,009 36,313 30,600 16,271 20,818 0.0 0.0   EBIT   11,348 17,009 36,313 30,600 16,238 20,785 0.0 0.0   Pre-tax profit (PTP)   8,574.0 13,237.0 28,207.0 23,200.0 15,066.0 20,235.0 0.0 0.0   Net earnings   8,574.0 13,237.0 28,207.0 23,200.0 11,691.0 15,746.0 0.0 0.0   Pre-tax profit without non-rec. items   11,348 17,009 36,313 30,600 15,066 20,235 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 124 91.0 0.0 0.0   Shareholders equity total   29,498 34,735 40,942 44,142 40,833 44,079 28,079 28,079   Interest-bearing liabilities   0.0 0.0 0.0 0.0 15,440 7,914 0.0 0.0   Balance sheet total (assets)   45,266 47,988 64,637 81,432 64,874 59,994 28,079 28,079   Net Debt   0.0 0.0 0.0 0.0 15,436 7,569 -28,079 -28,079     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   16,198 22,491 41,511 35,685 21,535 26,399 0.0 0.0   Gross profit growth   -14.2% 38.9% 84.6% -14.0% -39.7% 22.6% -100.0% 0.0%   Employees   7 7 6 5 6 6 0 0   Employee growth %   40.0% 0.0% -14.3% -16.7% 20.0% 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)   45,266 47,988 64,637 81,432 64,874 59,994 28,079 28,079   Balance sheet change%   -16.8% 6.0% 34.7% 26.0% -20.3% -7.5% -53.2% 0.0%   Added value   11,348.0 17,009.0 36,313.0 30,600.0 16,238.0 20,818.0 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 91 -66 -91 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   70.1% 75.6% 87.5% 85.8% 75.4% 78.7% 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 %   22.8% 36.5% 64.5% 41.9% 22.2% 33.3% 0.0% 0.0%   ROI %   24.9% 36.5% 64.5% 41.9% 23.6% 38.4% 0.0% 0.0%   ROE %   28.4% 41.2% 74.5% 54.5% 27.5% 37.1% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 62.9% 73.5% 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, %   0.0% 0.0% 0.0% 0.0% 94.9% 36.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 37.8% 18.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 15.6% 4.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.5 0.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 2.7 3.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 4.0 345.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 0.0 0.0 40,709.0 43,988.0 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,621 2,430 6,052 6,120 2,706 3,470 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,621 2,430 6,052 6,120 2,712 3,470 0 0   EBIT / employee   1,621 2,430 6,052 6,120 2,706 3,464 0 0   Net earnings / employee   1,225 1,891 4,701 4,640 1,949 2,624 0 0