Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WANEK & MYRNER ApS

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% 1.9% 1.9%   Bankruptcy risk   3.5% 4.0% 5.3% 7.8% 4.4% 7.2% 16.9% 16.7%   Credit score (0-100)   55 51 42 30 47 27 2 2   Credit rating   BB BB BB B BB BB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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   1,318 1,293 1,185 614 1,061 1,025 0.0 0.0   EBITDA   93.7 165 165 -423 38.7 23.0 0.0 0.0   EBIT   89.0 161 161 -423 38.7 23.0 0.0 0.0   Pre-tax profit (PTP)   70.7 153.8 157.7 -426.0 35.6 22.6 0.0 0.0   Net earnings   53.1 119.5 123.0 -332.2 27.8 17.4 0.0 0.0   Pre-tax profit without non-rec. items   70.7 154 158 -426 35.6 22.6 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   8.6 3.9 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   653 720 783 450 478 496 371 371   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,724 1,047 1,276 1,223 783 825 371 371   Net Debt   -628 -366 -525 -499 -403 -723 -371 -371     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   1,318 1,293 1,185 614 1,061 1,025 0.0 0.0   Gross profit growth   -63.9% -1.9% -8.3% -48.2% 72.8% -3.4% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   -60.0% 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)   1,724 1,047 1,276 1,223 783 825 371 371   Balance sheet change%   -57.7% -39.3% 21.9% -4.1% -36.0% 5.5% -55.1% 0.0%   Added value   93.7 165.3 164.9 -422.5 38.7 23.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9 -9 -8 0 0 0 0 0   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 -1.0 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 (%)   6.8% 12.4% 13.6% -68.8% 3.6% 2.2% 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 %   3.1% 11.6% 13.9% -33.8% 3.9% 2.9% 0.0% 0.0%   ROI %   8.7% 23.4% 21.5% -68.5% 8.3% 4.7% 0.0% 0.0%   ROE %   5.2% 17.4% 16.4% -53.9% 6.0% 3.6% 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 %   37.9% 68.8% 61.3% 36.8% 61.1% 60.0% 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, %   -669.9% -221.6% -318.6% 118.0% -1,042.5% -3,141.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 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   1.6 3.2 2.6 1.6 2.6 2.5 0.0 0.0   Current Ratio   1.6 3.2 2.6 1.6 2.6 2.5 0.0 0.0   Cash and cash equivalent   628.0 366.5 525.3 498.7 403.1 723.4 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   644.5 715.7 782.6 450.4 478.2 495.6 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   47 83 82 -211 19 12 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   47 83 82 -211 19 12 0 0   EBIT / employee   45 80 80 -211 19 12 0 0   Net earnings / employee   27 60 62 -166 14 9 0 0