Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HOLDINGSELSKABET WICHMANN 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 2018/9 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% 0.6% 0.6%   Bankruptcy risk   0.8% 1.7% 0.6% 0.6% 0.9% 0.7% 7.7% 7.7%   Credit score (0-100)   93 74 98 95 90 93 32 32   Credit rating   AA A AA AA A AA BB BB   Credit limit (kDKK)   1,970.0 13.0 1,888.6 2,340.2 1,716.2 2,201.7 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   -503 -109 -130 -334 -397 -506 0.0 0.0   EBITDA   -503 -109 -130 -609 -137 -506 0.0 0.0   EBIT   -564 -186 -353 -659 -309 -533 0.0 0.0   Pre-tax profit (PTP)   853.7 -4,561.4 2,445.1 6,041.7 -252.0 4,075.3 0.0 0.0   Net earnings   802.0 -4,559.3 2,144.3 4,985.0 154.0 3,471.3 0.0 0.0   Pre-tax profit without non-rec. items   854 -4,561 2,445 6,042 -252 4,075 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   3,893 3,936 3,847 81.7 39.2 12.0 0.0 0.0   Shareholders equity total   23,800 18,486 19,630 24,615 22,649 24,336 24,011 24,011   Interest-bearing liabilities   12,826 12,999 11,781 7,534 8,671 0.0 0.0 0.0   Balance sheet total (assets)   37,308 32,078 32,026 33,751 32,093 24,613 24,011 24,011   Net Debt   -6,982 -6,444 -8,341 -19,023 -16,009 -14,915 -24,011 -24,011     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   -503 -109 -130 -334 -397 -506 0.0 0.0   Gross profit growth   -407.9% 78.2% -18.4% -157.5% -18.9% -27.4% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   37,308 32,078 32,026 33,751 32,093 24,613 24,011 24,011   Balance sheet change%   -19.6% -14.0% -0.2% 5.4% -4.9% -23.3% -2.4% 0.0%   Added value   -564.3 -186.2 -353.5 -659.2 -309.2 -532.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -107 -33 -313 -3,816 -215 -54 -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 (%)   112.2% 170.1% 272.8% 197.5% 77.9% 105.4% 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 %   2.8% -10.0% 9.5% 22.7% 6.9% 18.1% 0.0% 0.0%   ROI %   2.8% -10.2% 9.6% 23.5% 7.2% 18.4% 0.0% 0.0%   ROE %   3.3% -21.6% 11.3% 22.5% 0.7% 14.8% 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 %   63.8% 57.6% 61.3% 72.9% 70.6% 98.9% 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, %   1,388.4% 5,887.3% 6,436.5% 3,123.8% 11,713.1% 2,950.2% 0.0% 0.0%   Gearing %   53.9% 70.3% 60.0% 30.6% 38.3% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 8.4% 4.8% 14.8% 31.2% 24.3% 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   15.6 9.2 12.1 3.2 2.7 139.3 0.0 0.0   Current Ratio   15.6 9.2 12.1 3.2 2.7 139.3 0.0 0.0   Cash and cash equivalent   19,807.1 19,443.2 20,121.6 26,557.0 24,679.9 14,915.2 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   -711.9 -1,277.8 -958.4 -7,313.4 -7,562.2 3,928.9 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0