Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DAN WICHE MALERFIRMA 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.4% 6.4%   Bankruptcy risk   5.4% 4.5% 2.8% 1.7% 2.4% 1.7% 12.1% 11.8%   Credit score (0-100)   43 48 59 72 63 71 20 20   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 4.1 0.0 2.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,508 3,036 3,739 4,848 4,417 3,995 0.0 0.0   EBITDA   196 -63.6 425 352 53.1 449 0.0 0.0   EBIT   154 -83.5 409 324 25.5 421 0.0 0.0   Pre-tax profit (PTP)   153.1 -98.8 401.4 324.4 33.6 430.9 0.0 0.0   Net earnings   117.0 -78.4 312.3 254.4 25.0 334.7 0.0 0.0   Pre-tax profit without non-rec. items   153 -98.8 401 324 33.6 431 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   36.0 16.1 0.0 110 82.8 55.2 0.0 0.0   Shareholders equity total   773 694 1,007 1,261 1,136 1,371 571 571   Interest-bearing liabilities   0.0 0.0 0.0 0.0 544 534 0.0 0.0   Balance sheet total (assets)   2,127 1,374 3,054 3,032 2,292 2,496 571 571   Net Debt   -61.8 -167 -2,152 -1,260 -124 -1,085 -571 -571     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   3,508 3,036 3,739 4,848 4,417 3,995 0.0 0.0   Gross profit growth   -14.7% -13.5% 23.2% 29.6% -8.9% -9.6% -100.0% 0.0%   Employees   11 11 0 12 12 9 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% -25.0% -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)   2,127 1,374 3,054 3,032 2,292 2,496 571 571   Balance sheet change%   13.6% -35.4% 122.3% -0.7% -24.4% 8.9% -77.1% 0.0%   Added value   195.8 -63.6 424.9 351.7 53.1 449.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -83 -40 -32 83 -55 -55 -55 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   4.4% -2.7% 10.9% 6.7% 0.6% 10.5% 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 %   7.8% -4.8% 18.9% 11.0% 1.5% 18.0% 0.0% 0.0%   ROI %   21.6% -11.4% 44.0% 24.6% 2.2% 20.6% 0.0% 0.0%   ROE %   16.4% -10.7% 36.7% 22.4% 2.1% 26.7% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   36.3% 50.6% 33.0% 41.6% 49.6% 54.9% 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, %   -31.6% 262.5% -506.5% -358.4% -234.2% -241.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 47.9% 39.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 1.8% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   1.4 1.6 1.5 1.8 2.2 2.8 0.0 0.0   Current Ratio   1.5 1.9 1.6 1.9 2.4 3.0 0.0 0.0   Cash and cash equivalent   61.8 166.9 2,152.2 1,260.4 668.7 1,619.2 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   641.0 582.4 1,114.6 1,314.2 1,217.7 1,566.3 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   18 -6 0 29 4 50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   18 -6 0 29 4 50 0 0   EBIT / employee   14 -8 0 27 2 47 0 0   Net earnings / employee   11 -7 0 21 2 37 0 0