Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WEIERGANG LARSEN 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  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   3.7% 4.3% 4.4% 3.6% 2.8% 2.8% 14.9% 14.6%   Credit score (0-100)   53 48 46 52 58 59 14 15   Credit rating   BBB BBB 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   1,465 1,427 1,161 1,777 2,089 2,080 0.0 0.0   EBITDA   346 308 144 687 781 738 0.0 0.0   EBIT   338 300 136 679 778 731 0.0 0.0   Pre-tax profit (PTP)   336.5 293.9 153.5 668.6 778.2 729.5 0.0 0.0   Net earnings   257.7 223.8 117.1 493.4 606.7 569.0 0.0 0.0   Pre-tax profit without non-rec. items   336 294 154 669 778 730 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   26.0 18.2 10.5 2.8 0.0 28.0 0.0 0.0   Shareholders equity total   2,057 2,171 2,177 2,257 2,539 2,516 452 452   Interest-bearing liabilities   0.0 0.0 0.0 0.0 67.7 126 0.0 0.0   Balance sheet total (assets)   2,811 3,159 3,014 3,100 3,672 3,632 452 452   Net Debt   -468 -688 -667 -789 -1,280 -1,011 -452 -452     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   1,465 1,427 1,161 1,777 2,089 2,080 0.0 0.0   Gross profit growth   4.8% -2.6% -18.7% 53.0% 17.5% -0.4% -100.0% 0.0%   Employees   4 4 4 3 3 3 0 0   Employee growth %   -33.3% 0.0% 0.0% -25.0% 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)   2,811 3,159 3,014 3,100 3,672 3,632 452 452   Balance sheet change%   4.5% 12.4% -4.6% 2.9% 18.4% -1.1% -87.6% 0.0%   Added value   345.8 307.6 143.5 686.7 786.1 738.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -600 -15 -15 -15 -6 21 1,335 -1,363   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 (%)   23.1% 21.0% 11.7% 38.2% 37.3% 35.2% 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 %   12.3% 10.0% 5.0% 22.2% 23.0% 20.0% 0.0% 0.0%   ROI %   13.9% 11.7% 5.9% 25.5% 27.1% 23.9% 0.0% 0.0%   ROE %   13.0% 10.6% 5.4% 22.3% 25.3% 22.5% 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 %   73.2% 68.7% 72.2% 72.8% 69.1% 69.3% 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, %   -135.3% -223.5% -464.8% -114.9% -163.9% -136.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 2.7% 5.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.6% 2.0% 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   2.2 1.7 2.4 3.4 2.6 2.5 0.0 0.0   Current Ratio   2.3 1.9 2.6 3.5 2.7 2.6 0.0 0.0   Cash and cash equivalent   467.9 687.6 667.0 788.9 1,348.0 1,137.1 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   306.2 316.2 349.0 603.6 897.4 835.6 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  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   86 77 36 229 262 246 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   86 77 36 229 260 246 0 0   EBIT / employee   85 75 34 226 259 244 0 0   Net earnings / employee   64 56 29 164 202 190 0 0