Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WEXPO INTERNATIONAL 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.1% 2.1%   Bankruptcy risk   3.6% 5.1% 4.8% 2.6% 1.0% 1.1% 10.5% 10.5%   Credit score (0-100)   54 44 45 60 87 83 23 23   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 201.6 128.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,289 1,270 1,286 1,394 2,134 2,171 0.0 0.0   EBITDA   468 162 110 202 971 1,034 0.0 0.0   EBIT   439 133 81.0 169 949 1,026 0.0 0.0   Pre-tax profit (PTP)   443.7 130.1 77.2 163.0 943.5 998.0 0.0 0.0   Net earnings   345.7 100.9 59.6 126.6 735.6 777.5 0.0 0.0   Pre-tax profit without non-rec. items   444 130 77.2 163 943 998 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   110 81.1 52.5 40.6 19.4 11.8 0.0 0.0   Shareholders equity total   1,280 1,081 1,141 1,267 1,876 1,918 641 641   Interest-bearing liabilities   151 533 0.0 313 853 646 0.0 0.0   Balance sheet total (assets)   3,471 3,307 2,550 2,703 3,856 3,413 641 641   Net Debt   -388 290 -181 -350 -545 -531 -641 -641     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,289 1,270 1,286 1,394 2,134 2,171 0.0 0.0   Gross profit growth   47.1% -1.5% 1.2% 8.4% 53.0% 1.7% -100.0% 0.0%   Employees   3 4 3 3 2 2 0 0   Employee growth %   0.0% 33.3% -25.0% 0.0% -33.3% 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)   3,471 3,307 2,550 2,703 3,856 3,413 641 641   Balance sheet change%   30.8% -4.7% -22.9% 6.0% 42.7% -11.5% -81.2% 0.0%   Added value   439.0 132.9 81.0 169.3 949.4 1,026.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -57 -57 -57 -45 -42 -15 -12 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   34.1% 10.5% 6.3% 12.1% 44.5% 47.3% 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 %   14.5% 3.9% 2.8% 6.4% 29.0% 28.3% 0.0% 0.0%   ROI %   30.6% 8.7% 5.9% 12.4% 44.0% 38.8% 0.0% 0.0%   ROE %   31.2% 8.5% 5.4% 10.5% 46.8% 41.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   36.9% 32.7% 44.7% 46.9% 48.7% 56.2% 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, %   -83.0% 179.6% -164.8% -173.4% -56.2% -51.4% 0.0% 0.0%   Gearing %   11.8% 49.3% 0.0% 24.7% 45.5% 33.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.8% 1.5% 4.0% 1.1% 3.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.5 1.4 1.6 1.7 1.8 2.1 0.0 0.0   Current Ratio   1.5 1.4 1.8 1.8 1.9 2.3 0.0 0.0   Cash and cash equivalent   539.4 242.5 180.6 663.5 1,398.3 1,177.4 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,162.0 988.5 1,072.7 1,210.4 1,837.3 1,886.6 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   146 33 27 56 475 513 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   156 40 37 67 485 517 0 0   EBIT / employee   146 33 27 56 475 513 0 0   Net earnings / employee   115 25 20 42 368 389 0 0