Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WEISSENBORN 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% 1.6% 1.6%   Bankruptcy risk   1.7% 3.8% 1.7% 1.9% 1.2% 2.3% 5.4% 5.2%   Credit score (0-100)   75 52 73 68 82 63 42 43   Credit rating   A BBB A A A BBB BBB BBB   Credit limit (kDKK)   8.0 0.0 7.8 1.2 228.1 0.1 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   6,005 3,633 6,889 4,801 8,585 10,181 0.0 0.0   EBITDA   659 -1,488 1,649 110 2,138 -109 0.0 0.0   EBIT   659 -1,488 1,649 110 2,138 -109 0.0 0.0   Pre-tax profit (PTP)   610.7 -1,564.0 1,458.8 21.3 1,855.7 -552.7 0.0 0.0   Net earnings   476.0 -1,220.4 1,136.3 15.1 1,444.1 -405.0 0.0 0.0   Pre-tax profit without non-rec. items   615 -1,564 1,459 21.3 1,856 -553 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   1,545 1,805 1,673 1,476 1,533 2,025 0.0 0.0   Shareholders equity total   5,629 3,909 5,045 4,950 6,394 5,989 5,364 5,364   Interest-bearing liabilities   111 2,888 4,050 1,692 4,371 5,652 0.0 0.0   Balance sheet total (assets)   10,498 10,293 16,133 12,039 20,852 20,494 5,364 5,364   Net Debt   -258 2,887 4,047 1,690 4,369 5,651 -5,270 -5,270     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   6,005 3,633 6,889 4,801 8,585 10,181 0.0 0.0   Gross profit growth   -27.2% -39.5% 89.6% -30.3% 78.8% 18.6% -100.0% 0.0%   Employees   26 26 25 19 18 22 0 0   Employee growth %   -16.1% 0.0% -3.8% -24.0% -5.3% 22.2% -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)   10,498 10,293 16,133 12,039 20,852 20,494 5,364 5,364   Balance sheet change%   -11.9% -2.0% 56.7% -25.4% 73.2% -1.7% -73.8% 0.0%   Added value   658.8 -1,488.0 1,649.0 109.8 2,137.5 -109.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -288 260 -132 -121 73 495 -2,025 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 -1.0 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 (%)   11.0% -41.0% 23.9% 2.3% 24.9% -1.1% 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 %   6.0% -14.1% 12.5% 0.8% 13.0% -0.4% 0.0% 0.0%   ROI %   10.0% -22.3% 18.8% 1.2% 13.2% -0.3% 0.0% 0.0%   ROE %   7.6% -25.6% 25.4% 0.3% 25.5% -6.5% 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 %   53.6% 38.0% 32.9% 41.5% 88.0% 73.2% 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, %   -39.1% -194.0% 245.4% 1,538.4% 204.4% -5,176.3% 0.0% 0.0%   Gearing %   2.0% 73.9% 80.3% 34.2% 68.4% 94.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   24.2% 6.6% 5.5% 3.2% 9.4% 9.4% 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   1.3 0.9 1.1 1.1 -14.8 10.1 0.0 0.0   Current Ratio   1.9 1.4 1.5 1.8 28.4 8.8 0.0 0.0   Cash and cash equivalent   368.8 1.2 2.8 2.8 1.5 0.7 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   4,120.9 2,414.9 4,452.4 4,503.2 18,375.1 15,803.7 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  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   25 -57 66 6 119 -5 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   25 -57 66 6 119 -5 0 0   EBIT / employee   25 -57 66 6 119 -5 0 0   Net earnings / employee   18 -47 45 1 80 -18 0 0