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  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% 1.0%   Bankruptcy risk   0.8% 0.9% 0.9% 0.7% 0.4% 0.5% 7.8% 7.7%   Credit score (0-100)   93 91 90 96 100 99 2 2   Credit rating   AA A A AA AAA AAA BB BB   Credit limit (kDKK)   1,340.5 1,153.3 1,124.9 2,435.0 4,371.6 4,184.6 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   8,430 8,363 8,962 9,813 29,548 27,751 0.0 0.0   EBITDA   1,255 957 938 1,500 8,789 5,604 0.0 0.0   EBIT   861 525 454 1,029 7,421 4,005 0.0 0.0   Pre-tax profit (PTP)   1,028.9 777.7 863.6 1,438.0 8,684.5 5,646.6 0.0 0.0   Net earnings   800.0 602.4 670.1 1,118.2 6,645.3 4,901.2 0.0 0.0   Pre-tax profit without non-rec. items   1,029 778 864 1,438 8,684 5,647 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   8,675 8,647 8,626 8,011 25,097 29,505 0.0 0.0   Shareholders equity total   13,397 13,499 13,669 17,687 32,048 34,449 28,488 28,488   Interest-bearing liabilities   8,339 7,152 8,341 6,635 8,729 14,714 0.0 0.0   Balance sheet total (assets)   31,587 33,028 33,236 35,473 72,626 81,625 28,488 28,488   Net Debt   8,186 6,242 8,104 -4,772 3,662 14,253 -28,488 -28,488     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   8,430 8,363 8,962 9,813 29,548 27,751 0.0 0.0   Gross profit growth   1.8% -0.8% 7.2% 9.5% 201.1% -6.1% -100.0% 0.0%   Employees   18 17 17 19 47 49 0 0   Employee growth %   0.0% -5.6% 0.0% 11.8% 147.4% 4.3% -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)   31,587 33,028 33,236 35,473 72,626 81,625 28,488 28,488   Balance sheet change%   1.7% 4.6% 0.6% 6.7% 104.7% 12.4% -65.1% 0.0%   Added value   861.1 525.1 453.7 1,028.9 7,421.2 4,004.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,504 -1,681 -505 -1,273 14,610 4,104 -26,044 -3,460   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  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% 6.3% 5.1% 10.5% 25.1% 14.4% 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 %   4.5% 3.4% 3.5% 5.0% 17.2% 7.8% 0.0% 0.0%   ROI %   5.8% 4.7% 5.1% 7.0% 26.5% 12.4% 0.0% 0.0%   ROE %   6.0% 4.5% 4.9% 7.1% 26.7% 14.7% 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 %   42.4% 40.9% 41.1% 49.9% 44.1% 42.2% 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, %   652.5% 652.5% 863.5% -318.2% 41.7% 254.4% 0.0% 0.0%   Gearing %   62.2% 53.0% 61.0% 37.5% 27.2% 42.7% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 4.0% 3.9% 3.8% 8.1% 3.3% 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   1.1 0.8 0.8 1.1 0.7 0.4 0.0 0.0   Current Ratio   2.2 1.7 1.6 2.0 1.6 1.4 0.0 0.0   Cash and cash equivalent   152.7 910.7 237.6 11,407.2 5,066.9 460.7 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   12,101.8 9,713.1 9,401.3 13,667.5 17,433.5 15,038.7 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   48 31 27 54 158 82 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   70 56 55 79 187 114 0 0   EBIT / employee   48 31 27 54 158 82 0 0   Net earnings / employee   44 35 39 59 141 100 0 0