Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WEBER-STEPHEN NORDIC ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   18.4% 2.6% 2.7% 2.7% 1.1% 1.2% 6.6% 6.6%   Credit score (0-100)   8 61 59 59 83 83 36 36   Credit rating   B BBB BBB BBB A A BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 22.0 14.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   0 694 902 913 490 489 489 489   Gross profit   0.0 694 902 913 46.9 55.1 0.0 0.0   EBITDA   0.0 48.0 58.1 49.2 10.4 13.3 0.0 0.0   EBIT   0.0 48.0 58.1 49.2 9.9 12.9 0.0 0.0   Pre-tax profit (PTP)   0.0 34.2 44.8 32.5 12.8 25.2 0.0 0.0   Net earnings   0.0 34.2 44.8 32.5 8.2 17.3 0.0 0.0   Pre-tax profit without non-rec. items   0.0 48.0 58.1 49.2 12.8 25.2 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   0.0 0.0 0.0 0.0 0.8 0.4 0.0 0.0   Shareholders equity total   0.0 399 444 476 485 502 501 501   Interest-bearing liabilities   0.0 0.0 0.0 0.0 18.0 1.3 0.0 0.0   Balance sheet total (assets)   0.0 567 728 689 540 547 501 501   Net Debt   0.0 0.0 0.0 0.0 5.9 -6.4 -501 -501     See the entire balance sheet 1.0 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   0 694 902 913 490 489 489 489   Net sales growth   -100.0% 0.0% 30.0% 1.2% -46.3% -0.1% 0.0% 0.0%   Gross profit   0.0 694 902 913 46.9 55.1 0.0 0.0   Gross profit growth   -100.0% 0.0% 30.0% 1.2% -94.9% 17.4% -100.0% 0.0%   Employees   91 70 71 75 67 74 0 0   Employee growth %   0.0% -23.1% 1.4% 5.6% -10.7% 10.4% -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)   0 567 728 689 540 547 501 501   Balance sheet change%   -100.0% 0.0% 28.4% -5.4% -21.7% 1.4% -8.4% 0.0%   Added value   0.0 48.0 58.1 49.2 9.9 13.3 0.0 0.0   Added value %   0.0% 6.9% 6.4% 5.4% 2.0% 2.7% 0.0% 0.0%   Investments   -4 0 0 0 0 -1 -0 0   Net sales trend   -1.0 0.0 1.0 2.0 -1.0 -2.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1.0 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% 6.9% 6.4% 5.4% 2.1% 2.7% 0.0% 0.0%   EBIT %   0.0% 6.9% 6.4% 5.4% 2.0% 2.6% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 6.9% 6.4% 5.4% 21.1% 23.4% 0.0% 0.0%   Net Earnings %   0.0% 4.9% 5.0% 3.6% 1.7% 3.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 4.9% 5.0% 3.6% 1.8% 3.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 6.9% 6.4% 5.4% 2.6% 5.1% 0.0% 0.0%   ROA %   0.0% 8.5% 9.0% 6.9% 4.7% 6.6% 0.0% 0.0%   ROI %   0.0% 8.5% 9.0% 6.9% 4.9% 7.1% 0.0% 0.0%   ROE %   0.0% 8.6% 10.6% 7.1% 1.7% 3.5% 0.0% 0.0%   1.0 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 %   0.0% 100.0% 100.0% 100.0% 89.8% 91.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 11.2% 9.2% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 8.8% 7.6% -102.4% -102.4%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 57.0% -48.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 3.7% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 179.7% 108.6% 0.0% 0.0%   1.0 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   0.0 0.0 0.0 0.0 8.1 10.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 9.8 12.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 12.1 7.7 0.0 0.0   1.0 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 10.8 1.9 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 117.2 158.3 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 109.6% 111.3% 102.4% 102.4%   Net working capital   0.0 0.0 0.0 0.0 481.8 499.9 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 98.4% 102.1% 0.0% 0.0%   1.0 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 10 13 12 7 7 0 0   Added value / employee   0 1 1 1 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1 1 1 0 0 0 0   EBIT / employee   0 1 1 1 0 0 0 0   Net earnings / employee   0 0 1 0 0 0 0 0