Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WANAST 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.3%   Bankruptcy risk   18.4% 5.0% 1.7% 1.3% 0.8% 0.7% 8.6% 7.2%   Credit score (0-100)   9 45 75 79 90 93 28 34   Credit rating   B BBB A A AA AA BB BBB   Credit limit (kDKK)   -0.0 -0.0 0.7 87.0 1,181.0 1,268.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -924 17.0 2,015 4,669 3,529 3,380 0.0 0.0   EBITDA   -1,356 -338 1,414 8,417 2,840 2,650 0.0 0.0   EBIT   -1,628 -338 1,414 6,177 7,088 2,531 0.0 0.0   Pre-tax profit (PTP)   -1,650.1 -617.3 1,024.9 5,965.0 6,974.1 2,535.4 0.0 0.0   Net earnings   -1,650.1 -124.2 749.6 4,588.5 5,424.8 1,967.2 0.0 0.0   Pre-tax profit without non-rec. items   -1,650 -617 1,025 5,965 6,974 2,535 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 10,650 11,207 10,733 18,501 18,435 0.0 0.0   Shareholders equity total   -1,150 -1,274 -525 5,101 10,526 12,494 11,994 11,994   Interest-bearing liabilities   1,333 1,996 12,989 3,812 7,619 7,359 0.0 0.0   Balance sheet total (assets)   206 11,196 13,076 11,754 21,230 23,631 11,994 11,994   Net Debt   1,317 1,968 12,989 3,812 7,184 7,359 -11,994 -11,994     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -924 17.0 2,015 4,669 3,529 3,380 0.0 0.0   Gross profit growth   0.0% 0.0% 11,758.9% 131.7% -24.4% -4.2% -100.0% 0.0%   Employees   1 1 1 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)   206 11,196 13,076 11,754 21,230 23,631 11,994 11,994   Balance sheet change%   0.0% 5,341.7% 16.8% -10.1% 80.6% 11.3% -49.2% 0.0%   Added value   -1,627.8 -338.2 1,413.6 6,177.0 7,087.9 2,531.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -272 10,650 557 -491 7,711 -184 -18,435 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   176.2% -1,990.4% 70.2% 132.3% 200.8% 74.9% 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 %   -120.1% -4.9% 10.8% 48.7% 43.2% 11.7% 0.0% 0.0%   ROI %   -122.2% -20.3% 18.9% 55.2% 49.2% 12.8% 0.0% 0.0%   ROE %   -802.0% -2.2% 6.2% 50.5% 69.4% 17.1% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -84.8% -10.2% -3.9% 43.4% 49.7% 53.4% 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, %   -97.1% -581.9% 918.9% 45.3% 253.0% 277.7% 0.0% 0.0%   Gearing %   -115.9% -156.7% -2,475.8% 74.7% 72.4% 58.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 16.8% 5.2% 2.5% 2.6% 1.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   3.5 0.1 0.2 0.2 1.5 2.2 0.0 0.0   Current Ratio   3.5 0.1 0.2 0.2 1.4 2.0 0.0 0.0   Cash and cash equivalent   16.0 28.4 0.0 0.0 434.4 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   85.5 -10,251.4 -8,315.4 -3,364.2 800.8 2,570.3 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -1,628 -338 1,414 6,177 7,088 2,531 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,356 -338 1,414 8,417 2,840 2,650 0 0   EBIT / employee   -1,628 -338 1,414 6,177 7,088 2,531 0 0   Net earnings / employee   -1,650 -124 750 4,589 5,425 1,967 0 0