Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

W. JOHANSEN. HAVDRUP 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0% 2.0%   Bankruptcy risk   3.9% 1.5% 2.8% 3.8% 1.8% 2.7% 9.1% 9.1%   Credit score (0-100)   52 78 59 50 71 59 27 27   Credit rating   BBB A BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 11.2 0.0 0.0 1.6 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   2,432 1,672 1,398 1,586 1,972 2,533 0.0 0.0   EBITDA   832 412 94.9 -76.1 463 563 0.0 0.0   EBIT   -685 339 -109 -301 238 337 0.0 0.0   Pre-tax profit (PTP)   -766.9 354.7 -84.4 -275.3 260.8 372.4 0.0 0.0   Net earnings   -594.8 344.5 -66.8 -221.1 201.4 289.0 0.0 0.0   Pre-tax profit without non-rec. items   -767 355 -84.4 -275 261 372 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   117 633 909 684 459 234 0.0 0.0   Shareholders equity total   1,695 2,039 1,973 1,752 1,953 2,242 1,742 1,742   Interest-bearing liabilities   1,992 0.0 255 138 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,775 3,021 3,430 3,592 3,121 5,663 1,742 1,742   Net Debt   1,710 -169 166 117 -7.5 -915 -1,742 -1,742     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   2,432 1,672 1,398 1,586 1,972 2,533 0.0 0.0   Gross profit growth   50.8% -31.2% -16.4% 13.4% 24.4% 28.5% -100.0% 0.0%   Employees   0 0 0 0 0 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   4,775 3,021 3,430 3,592 3,121 5,663 1,742 1,742   Balance sheet change%   -28.0% -36.7% 13.5% 4.7% -13.1% 81.4% -69.2% 0.0%   Added value   -648.2 412.3 94.9 -76.1 463.2 562.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,903 442 73 -450 -450 -450 -234 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -1.0 -2.0 1.0 2.0 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 (%)   -28.2% 20.3% -7.8% -19.0% 12.1% 13.3% 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 %   -11.9% 9.9% -1.9% -7.2% 8.5% 8.8% 0.0% 0.0%   ROI %   -14.8% 12.9% -2.5% -10.6% 12.3% 15.9% 0.0% 0.0%   ROE %   -29.9% 18.5% -3.3% -11.9% 10.9% 13.8% 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 %   35.5% 67.5% 57.5% 48.8% 62.6% 39.6% 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, %   205.5% -41.1% 175.1% -153.3% -1.6% -162.6% 0.0% 0.0%   Gearing %   117.5% 0.0% 12.9% 7.9% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.3% 18.5% 10.9% 34.1% 0.0% 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   0.4 3.1 2.7 2.1 3.5 1.7 0.0 0.0   Current Ratio   1.5 3.2 2.8 2.1 3.6 1.7 0.0 0.0   Cash and cash equivalent   282.0 169.4 89.3 21.7 7.5 914.7 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   1,613.9 1,613.5 1,606.9 1,522.7 1,888.9 2,207.9 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   0 0 0 0 0 113 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 113 0 0   EBIT / employee   0 0 0 0 0 67 0 0   Net earnings / employee   0 0 0 0 0 58 0 0