Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wolski Holding 2016 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   10.1% 9.9% 14.5% 10.7% 22.2% 12.2% 15.7% 15.7%   Credit score (0-100)   26 25 13 22 3 19 12 12   Credit rating   BB BB BB BB B BB 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 71 0 0 0 0   Gross profit   498 294 209 64.0 -98.8 296 0.0 0.0   EBITDA   176 89.9 -65.6 31.3 -158 230 0.0 0.0   EBIT   176 89.9 -65.6 31.3 -158 230 0.0 0.0   Pre-tax profit (PTP)   170.2 85.3 -70.6 27.9 -160.7 227.3 0.0 0.0   Net earnings   132.6 66.2 -55.6 21.4 -126.8 176.3 0.0 0.0   Pre-tax profit without non-rec. items   170 85.3 -70.6 27.9 -161 227 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   150 216 161 182 55.4 232 114 114   Interest-bearing liabilities   43.5 0.0 0.0 0.0 0.0 2.8 0.0 0.0   Balance sheet total (assets)   267 321 256 218 105 279 114 114   Net Debt   -198 -302 -238 -180 -59.7 -271 -114 -114     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 71 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Gross profit   498 294 209 64.0 -98.8 296 0.0 0.0   Gross profit growth   0.0% -41.0% -29.0% -69.3% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   267 321 256 218 105 279 114 114   Balance sheet change%   1.4% 20.2% -20.4% -14.7% -51.7% 164.7% -59.0% 0.0%   Added value   175.6 89.9 -65.6 31.3 -157.7 229.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 43.9% 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 -1.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 -1.0 1.0 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% 43.9% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 43.9% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   35.2% 30.6% -31.4% 48.9% 159.5% 77.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 30.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 30.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 39.1% 0.0% 0.0% 0.0% 0.0%   ROA %   66.2% 30.6% -22.7% 13.2% -97.6% 119.6% 0.0% 0.0%   ROI %   131.8% 43.9% -34.8% 18.3% -132.7% 158.3% 0.0% 0.0%   ROE %   158.2% 36.1% -29.5% 12.5% -106.7% 122.8% 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 %   56.2% 67.4% 62.9% 83.6% 52.7% 83.2% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 50.1% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% -202.8% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -112.9% -335.4% 362.3% -575.9% 37.9% -118.0% 0.0% 0.0%   Gearing %   29.0% 0.0% 0.0% 0.0% 0.0% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.9% 21.3% 29,523.5% 40,882.4% 204,200.0% 160.5% 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   2.8 3.6 2.7 6.1 2.1 7.1 0.0 0.0   Current Ratio   2.8 3.6 2.7 6.1 2.1 7.1 0.0 0.0   Cash and cash equivalent   241.8 301.5 237.6 180.5 59.7 273.7 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 56.3 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 305.5% 0.0% 0.0% 0.0% 0.0%   Net working capital   171.7 233.1 160.8 182.2 55.4 239.2 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 255.4% 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 71 0 0 0 0   Added value / employee   0 0 0 31 -158 230 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 31 -158 230 0 0   EBIT / employee   0 0 0 31 -158 230 0 0   Net earnings / employee   0 0 0 21 -127 176 0 0