Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

P. W. Wulff 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   1.4% 3.2% 3.2% 2.4% 1.0% 1.0% 6.7% 6.5%   Credit score (0-100)   80 56 54 63 84 85 36 37   Credit rating   A BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   146.0 0.0 0.0 0.3 2,179.3 1,999.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,962 24,392 29,548 28,046 26,671 26,551 0.0 0.0   EBITDA   938 3,660 7,421 4,005 3,648 2,178 0.0 0.0   EBIT   454 3,660 7,421 4,005 1,676 264 0.0 0.0   Pre-tax profit (PTP)   863.6 3,590.0 6,645.0 4,901.0 3,294.8 1,864.7 0.0 0.0   Net earnings   670.1 3,590.0 6,645.0 4,901.0 2,559.2 1,441.7 0.0 0.0   Pre-tax profit without non-rec. items   864 3,660 7,421 4,005 3,295 1,865 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   8,626 0.0 0.0 0.0 28,775 27,764 0.0 0.0   Shareholders equity total   13,669 32,432 32,048 34,449 37,008 36,450 30,692 30,692   Interest-bearing liabilities   8,341 0.0 0.0 0.0 13,832 17,040 0.0 0.0   Balance sheet total (assets)   33,236 71,429 72,626 81,625 82,857 77,534 30,692 30,692   Net Debt   8,104 0.0 0.0 -461 11,972 16,653 -30,692 -30,692     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   8,962 24,392 29,548 28,046 26,671 26,551 0.0 0.0   Gross profit growth   7.2% 172.2% 21.1% -5.1% -4.9% -0.5% -100.0% 0.0%   Employees   17 45 47 49 48 49 0 0   Employee growth %   0.0% 164.7% 4.4% 4.3% -2.0% 2.1% -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)   33,236 71,429 72,626 81,625 82,857 77,534 30,692 30,692   Balance sheet change%   0.6% 114.9% 1.7% 12.4% 1.5% -6.4% -60.4% 0.0%   Added value   938.4 3,660.0 7,421.0 4,005.0 1,676.2 2,177.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -505 -6,649 -1,977 0 23,527 369 -24,524 -3,258   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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   5.1% 15.0% 25.1% 14.3% 6.3% 1.0% 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 %   3.5% 7.0% 10.3% 5.2% 4.7% 3.1% 0.0% 0.0%   ROI %   5.1% 7.7% 10.3% 5.2% 5.7% 4.5% 0.0% 0.0%   ROE %   4.9% 15.6% 20.6% 14.7% 7.2% 3.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   41.1% 100.0% 100.0% 92.5% 44.7% 47.0% 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, %   863.5% 0.0% 0.0% -11.5% 328.2% 764.6% 0.0% 0.0%   Gearing %   61.0% 0.0% 0.0% 0.0% 37.4% 46.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 0.0% 0.0% 0.0% 8.5% 3.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.8 0.0 0.0 0.0 0.4 0.4 0.0 0.0   Current Ratio   1.6 0.0 0.0 0.0 1.5 1.5 0.0 0.0   Cash and cash equivalent   237.6 0.0 0.0 460.7 1,860.0 387.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   9,401.3 0.0 0.0 460.7 17,116.2 16,165.2 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   55 81 158 82 35 44 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   55 81 158 82 76 44 0 0   EBIT / employee   27 81 158 82 35 5 0 0   Net earnings / employee   39 80 141 100 53 29 0 0