Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WILLA HUSE 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  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% 5.0% 5.0%   Bankruptcy risk   6.0% 5.8% 5.7% 6.7% 4.6% 2.1% 10.9% 10.9%   Credit score (0-100)   40 41 40 34 45 67 22 22   Credit rating   BBB BBB BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.1 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   49.2 -1.3 95.5 -52.0 76.0 347 0.0 0.0   EBITDA   -301 -333 -298 -226 -45.6 347 0.0 0.0   EBIT   -357 -382 -363 -258 -67.5 325 0.0 0.0   Pre-tax profit (PTP)   -399.6 -428.4 -399.6 -271.0 -73.9 330.2 0.0 0.0   Net earnings   -316.8 -339.0 -316.5 -216.2 -62.5 252.7 0.0 0.0   Pre-tax profit without non-rec. items   -400 -428 -400 -271 -73.9 330 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   790 707 643 611 589 567 0.0 0.0   Shareholders equity total   1,002 663 1,347 1,130 1,068 1,321 821 821   Interest-bearing liabilities   2,571 2,543 590 132 144 9.5 0.0 0.0   Balance sheet total (assets)   3,775 3,376 2,147 1,380 1,286 1,457 821 821   Net Debt   -273 -1.7 -758 -416 -256 -43.1 -821 -821     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   49.2 -1.3 95.5 -52.0 76.0 347 0.0 0.0   Gross profit growth   -87.7% 0.0% 0.0% 0.0% 0.0% 356.7% -100.0% 0.0%   Employees   0 0 1 1 0 0 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% -100.0% 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)   3,775 3,376 2,147 1,380 1,286 1,457 821 821   Balance sheet change%   -10.3% -10.6% -36.4% -35.7% -6.8% 13.3% -43.7% 0.0%   Added value   -357.3 -381.7 -362.6 -257.6 -67.5 324.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -64 -132 -129 -63 -44 -44 -567 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 1.0 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 (%)   -726.0% 29,387.8% -379.6% 495.9% -88.8% 93.5% 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 %   -8.9% -10.7% -13.1% -14.6% -5.1% 24.1% 0.0% 0.0%   ROI %   -9.6% -11.1% -13.8% -15.5% -5.3% 25.3% 0.0% 0.0%   ROE %   -27.3% -40.7% -31.5% -17.5% -5.7% 21.2% 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 %   26.1% 19.3% 61.0% 78.5% 83.0% 90.6% 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, %   90.7% 0.5% 254.1% 183.7% 561.9% -12.4% 0.0% 0.0%   Gearing %   256.6% 383.4% 43.8% 11.6% 13.5% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.8% 2.4% 3.7% 4.7% 0.1% 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   1.1 1.0 2.0 3.8 3.1 13.3 0.0 0.0   Current Ratio   1.1 1.0 2.0 3.8 3.1 13.3 0.0 0.0   Cash and cash equivalent   2,843.9 2,544.2 1,348.4 547.2 400.4 52.5 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   272.9 9.6 734.0 537.3 454.3 818.9 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 -363 -258 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -298 -226 0 0 0 0   EBIT / employee   0 0 -363 -258 0 0 0 0   Net earnings / employee   0 0 -317 -216 0 0 0 0