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  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   8.5% 9.4% 5.0% 2.6% 3.0% 7.1% 13.9% 13.6%   Credit score (0-100)   30 26 42 61 57 34 16 17   Credit rating   BB BB BBB BBB BBB BBB BB BB   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)  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 0 0 0 0 0 0 0   Gross profit   1,270 1,286 1,394 2,134 2,171 1,530 0.0 0.0   EBITDA   162 110 202 971 1,034 404 0.0 0.0   EBIT   133 81.0 169 949 1,026 396 0.0 0.0   Pre-tax profit (PTP)   130.1 77.2 163.0 943.5 998.0 382.0 0.0 0.0   Net earnings   100.9 59.6 126.6 735.6 777.5 297.1 0.0 0.0   Pre-tax profit without non-rec. items   130 77.2 163 943 998 382 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  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   81.1 52.5 40.6 19.4 11.8 4.2 0.0 0.0   Shareholders equity total   1,081 1,141 1,267 1,876 1,918 1,438 641 641   Interest-bearing liabilities   533 0.0 313 853 646 0.0 0.0 0.0   Balance sheet total (assets)   3,307 2,550 2,703 3,856 3,413 3,606 641 641   Net Debt   290 -181 -350 -545 -531 -445 -641 -641     See the entire balance sheet 1000.0 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 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   1,270 1,286 1,394 2,134 2,171 1,530 0.0 0.0   Gross profit growth   -1.5% 1.2% 8.4% 53.0% 1.7% -29.5% -100.0% 0.0%   Employees   4 3 3 2 2 2 0 0   Employee growth %   33.3% -25.0% 0.0% -33.3% 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)   3,307 2,550 2,703 3,856 3,413 3,606 641 641   Balance sheet change%   -4.7% -22.9% 6.0% 42.7% -11.5% 5.7% -82.2% 0.0%   Added value   161.5 109.6 202.1 970.5 1,047.3 403.7 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 -45 -42 -15 -15 -4 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  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% 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 (%)   10.5% 6.3% 12.1% 44.5% 47.3% 25.9% 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 %   3.9% 2.8% 6.4% 29.0% 28.3% 11.3% 0.0% 0.0%   ROI %   8.7% 5.9% 12.4% 44.0% 38.8% 19.9% 0.0% 0.0%   ROE %   8.5% 5.4% 10.5% 46.8% 41.0% 17.7% 0.0% 0.0%   1000.0 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 %   32.7% 44.7% 46.9% 48.7% 56.2% 39.9% 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, %   179.6% -164.8% -173.4% -56.2% -51.4% -110.2% 0.0% 0.0%   Gearing %   49.3% 0.0% 24.7% 45.5% 33.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 1.5% 4.0% 1.1% 3.9% 4.9% 0.0% 0.0%   1000.0 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   1.4 1.6 1.7 1.8 2.4 1.6 0.0 0.0   Current Ratio   1.4 1.8 1.8 1.9 2.7 1.7 0.0 0.0   Cash and cash equivalent   242.5 180.6 663.5 1,398.3 1,177.4 445.0 0.0 0.0   1000.0 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 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   988.5 1,072.7 1,210.4 1,837.3 2,107.7 1,498.2 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  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 0 0 0 0 0 0 0   Added value / employee   40 37 67 485 524 202 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   40 37 67 485 517 202 0 0   EBIT / employee   33 27 56 475 513 198 0 0   Net earnings / employee   25 20 42 368 389 149 0 0