Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WEBER SVENDBORG 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.8% 0.7% 0.6% 0.5% 1.2% 0.8% 8.2% 8.2%   Credit score (0-100)   94 95 96 99 83 91 30 30   Credit rating   AA AA AA AA A AA BB BB   Credit limit (kDKK)   797.0 867.5 950.4 1,095.1 331.5 1,022.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -23.4 -17.4 -24.3 -13.2 -20.8 -37.5 0.0 0.0   EBITDA   -23.4 -17.4 -24.3 -13.2 -20.8 -37.5 0.0 0.0   EBIT   -26.8 -20.9 -24.3 -13.2 -20.8 -37.5 0.0 0.0   Pre-tax profit (PTP)   812.3 659.4 855.4 1,257.2 -29.9 938.6 0.0 0.0   Net earnings   816.1 678.0 810.5 1,266.2 -52.2 912.9 0.0 0.0   Pre-tax profit without non-rec. items   812 659 855 1,257 -29.9 939 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   312 391 411 411 472 472 0.0 0.0   Shareholders equity total   9,032 9,460 9,971 11,124 10,872 11,485 10,765 10,765   Interest-bearing liabilities   0.0 0.0 28.5 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   9,058 9,486 10,035 11,149 10,899 11,513 10,765 10,765   Net Debt   -1,295 -1,162 -1,437 -1,191 -1,585 -2,224 -10,765 -10,765     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -23.4 -17.4 -24.3 -13.2 -20.8 -37.5 0.0 0.0   Gross profit growth   -17.6% 25.5% -39.2% 45.5% -57.2% -80.6% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   9,058 9,486 10,035 11,149 10,899 11,513 10,765 10,765   Balance sheet change%   0.6% 4.7% 5.8% 11.1% -2.2% 5.6% -6.5% 0.0%   Added value   -23.4 -17.4 -24.3 -13.2 -20.8 -37.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7 76 20 0 61 0 -472 0   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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   114.8% 119.8% 100.0% 100.0% 100.0% 100.0% 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 %   9.4% 8.0% 8.8% 13.1% -0.3% 8.4% 0.0% 0.0%   ROI %   9.4% 8.0% 8.8% 13.1% -0.3% 8.4% 0.0% 0.0%   ROE %   9.1% 7.3% 8.3% 12.0% -0.5% 8.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   99.7% 99.7% 99.4% 99.8% 99.8% 99.8% 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, %   5,538.5% 6,669.3% 5,927.0% 9,018.0% 7,635.4% 5,932.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 6.0% 892.5% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   142.7 151.0 38.7 132.6 205.4 201.9 0.0 0.0   Current Ratio   142.7 151.0 38.7 132.6 205.4 201.9 0.0 0.0   Cash and cash equivalent   1,294.7 1,161.7 1,465.8 1,190.9 1,585.0 2,224.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   264.1 424.7 499.1 1,141.9 841.7 1,073.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0