Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LÆGERNE WULFF-ANDERSEN ApS 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% 0.5% 0.5%   Bankruptcy risk   1.1% 1.4% 1.5% 1.2% 1.2% 1.2% 6.9% 6.9%   Credit score (0-100)   85 80 75 81 82 81 35 35   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   122.7 44.9 17.9 112.2 96.2 145.7 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   3,848 4,330 4,229 4,853 4,698 7,265 0.0 0.0   EBITDA   1,016 1,783 2,349 1,306 1,043 2,000 0.0 0.0   EBIT   750 1,527 2,117 1,068 860 1,703 0.0 0.0   Pre-tax profit (PTP)   749.7 1,526.9 2,110.6 1,053.8 842.2 1,688.3 0.0 0.0   Net earnings   578.2 1,174.4 1,623.4 810.9 651.3 1,288.9 0.0 0.0   Pre-tax profit without non-rec. items   750 1,527 2,111 1,054 842 1,688 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   899 643 430 283 612 1,099 0.0 0.0   Shareholders equity total   1,973 2,398 2,821 1,932 1,783 2,322 872 872   Interest-bearing liabilities   9.2 197 705 657 932 985 0.0 0.0   Balance sheet total (assets)   2,597 3,043 4,168 3,192 3,057 4,376 872 872   Net Debt   -1,371 -1,809 -2,720 -1,711 48.9 -406 -411 -411     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   3,848 4,330 4,229 4,853 4,698 7,265 0.0 0.0   Gross profit growth   -4.0% 12.5% -2.3% 14.8% -3.2% 54.6% -100.0% 0.0%   Employees   4 4 4 6 5 8 0 0   Employee growth %   33.3% 0.0% 0.0% 50.0% -16.7% 60.0% -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)   2,597 3,043 4,168 3,192 3,057 4,376 872 872   Balance sheet change%   -12.7% 17.1% 37.0% -23.4% -4.2% 43.1% -80.1% 0.0%   Added value   1,015.5 1,783.5 2,348.8 1,305.7 1,097.4 1,999.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -531 -513 -445 -384 723 74 -1,099 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 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 (%)   19.5% 35.3% 50.1% 22.0% 18.3% 23.4% 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 %   26.9% 54.1% 58.7% 29.0% 27.5% 46.4% 0.0% 0.0%   ROI %   35.3% 65.7% 68.8% 34.9% 32.2% 56.1% 0.0% 0.0%   ROE %   28.1% 53.7% 62.2% 34.1% 35.1% 62.8% 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 %   76.0% 78.8% 67.7% 60.5% 58.3% 53.1% 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, %   -135.1% -101.4% -115.8% -131.0% 4.7% -20.3% 0.0% 0.0%   Gearing %   0.5% 8.2% 25.0% 34.0% 52.3% 42.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 0.0% 1.4% 2.1% 2.2% 4.0% 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   2.9 3.9 2.8 2.3 1.0 1.1 0.0 0.0   Current Ratio   2.9 3.9 2.8 2.3 1.0 1.1 0.0 0.0   Cash and cash equivalent   1,380.7 2,005.8 3,424.7 2,367.7 883.6 1,391.4 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   1,116.7 1,779.9 2,395.7 1,649.1 -31.3 166.7 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   254 446 587 218 219 250 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   254 446 587 218 209 250 0 0   EBIT / employee   187 382 529 178 172 213 0 0   Net earnings / employee   145 294 406 135 130 161 0 0