Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIEDER CONSULTING ApS 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% 1.5% 1.5%   Bankruptcy risk   7.2% 7.4% 6.2% 19.2% 8.0% 8.2% 18.0% 17.7%   Credit score (0-100)   35 34 38 6 30 29 8 9   Credit rating   BBB BB BBB 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   1,777 1,608 1,798 541 1,157 1,048 0.0 0.0   EBITDA   367 76.8 446 -475 220 196 0.0 0.0   EBIT   367 76.8 446 -475 220 196 0.0 0.0   Pre-tax profit (PTP)   364.6 73.8 440.4 -481.6 215.9 195.2 0.0 0.0   Net earnings   338.5 56.2 342.2 -481.6 215.9 195.2 0.0 0.0   Pre-tax profit without non-rec. items   365 73.8 440 -482 216 195 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   849 798 1,029 435 536 614 367 367   Interest-bearing liabilities   6.4 1.3 2.0 1.8 2.6 4.1 0.0 0.0   Balance sheet total (assets)   1,164 1,119 1,412 506 718 839 367 367   Net Debt   -663 -869 -1,107 -462 -367 -537 -367 -367     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   1,777 1,608 1,798 541 1,157 1,048 0.0 0.0   Gross profit growth   41.5% -9.5% 11.8% -69.9% 113.9% -9.4% -100.0% 0.0%   Employees   2 2 2 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -50.0% 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)   1,164 1,119 1,412 506 718 839 367 367   Balance sheet change%   9.3% -3.8% 26.1% -64.1% 41.8% 16.8% -56.3% 0.0%   Added value   366.7 76.8 445.9 -475.5 219.9 195.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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   1.0 2.0 3.0 -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 (%)   20.6% 4.8% 24.8% -87.9% 19.0% 18.7% 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 %   32.9% 6.8% 35.2% -49.6% 35.9% 25.2% 0.0% 0.0%   ROI %   49.7% 9.4% 48.7% -64.8% 45.1% 34.0% 0.0% 0.0%   ROE %   46.2% 6.8% 37.5% -65.8% 44.5% 33.9% 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 %   73.0% 71.3% 72.9% 85.8% 74.7% 73.1% 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, %   -180.9% -1,131.9% -248.3% 97.1% -166.9% -274.2% 0.0% 0.0%   Gearing %   0.8% 0.2% 0.2% 0.4% 0.5% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   45.8% 94.4% 331.8% 318.9% 185.8% 40.9% 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   3.7 3.5 3.7 7.1 3.9 3.7 0.0 0.0   Current Ratio   3.7 3.5 3.7 7.1 3.9 3.7 0.0 0.0   Cash and cash equivalent   669.8 870.3 1,109.0 463.7 369.5 541.0 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   849.5 797.7 1,029.3 434.7 536.2 613.5 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   183 38 223 -475 220 196 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   183 38 223 -475 220 196 0 0   EBIT / employee   183 38 223 -475 220 196 0 0   Net earnings / employee   169 28 171 -482 216 195 0 0