Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WENDELBO BLOMSTER 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   5.4% 4.4% 2.5% 2.9% 1.4% 1.2% 13.0% 9.8%   Credit score (0-100)   44 48 63 58 76 81 1 1   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 14.9 57.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   940 935 1,484 1,287 2,482 2,589 0.0 0.0   EBITDA   -96.0 -54.7 360 123 939 731 0.0 0.0   EBIT   -96.0 -60.7 354 123 844 636 0.0 0.0   Pre-tax profit (PTP)   -96.2 -54.3 355.5 119.8 822.8 623.7 0.0 0.0   Net earnings   -96.2 -54.3 355.5 139.4 633.4 485.0 0.0 0.0   Pre-tax profit without non-rec. items   -96.2 -54.3 355 120 823 624 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   22.0 16.0 10.0 10.0 310 216 0.0 0.0   Shareholders equity total   519 359 609 638 1,158 1,529 1,004 1,004   Interest-bearing liabilities   0.0 23.5 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   795 674 895 1,240 1,654 2,099 1,004 1,004   Net Debt   -380 -175 -407 -769 -776 -1,230 -1,004 -1,004     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   940 935 1,484 1,287 2,482 2,589 0.0 0.0   Gross profit growth   -13.0% -0.5% 58.7% -13.3% 92.8% 4.3% -100.0% 0.0%   Employees   4 4 4 4 6 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 50.0% 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)   795 674 895 1,240 1,654 2,099 1,004 1,004   Balance sheet change%   -23.1% -15.2% 32.7% 38.5% 33.4% 26.9% -52.2% 0.0%   Added value   -96.0 -60.7 354.3 122.9 844.4 636.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   22 -12 -12 0 206 -189 -216 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   -10.2% -6.5% 23.9% 9.5% 34.0% 24.6% 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 %   -10.3% -7.3% 45.9% 11.7% 58.4% 33.9% 0.0% 0.0%   ROI %   -15.2% -11.8% 72.4% 19.9% 93.9% 47.4% 0.0% 0.0%   ROE %   -15.5% -12.4% 73.4% 22.4% 70.5% 36.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   65.3% 53.3% 68.0% 51.4% 70.0% 72.8% 100.0% 50.0%   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, %   395.4% 320.3% -112.8% -625.6% -82.7% -168.4% 0.0% 0.0%   Gearing %   0.0% 6.5% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   227.1% 7.6% 38.4% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   2.1 1.5 2.3 1.7 2.1 3.6 0.0 0.0   Current Ratio   2.5 1.8 2.9 1.9 2.6 4.2 0.0 0.0   Cash and cash equivalent   379.8 198.8 406.6 768.7 776.0 1,230.4 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   420.4 266.3 525.0 553.8 771.2 1,377.5 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -24 -15 89 31 141 106 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -24 -14 90 31 156 122 0 0   EBIT / employee   -24 -15 89 31 141 106 0 0   Net earnings / employee   -24 -14 89 35 106 81 0 0