Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

W&B A/S

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% 1.9% 1.9%   Bankruptcy risk   2.1% 3.0% 0.5% 0.5% 4.3% 0.9% 7.4% 7.2%   Credit score (0-100)   68 59 98 99 47 86 10 10   Credit rating   BBB BB AA AA BB A BB BB   Credit limit (kDKK)   0.2 0.0 1,561.5 2,047.5 0.0 937.3 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   5,023 8,178 12,513 18,612 12,568 19,731 0.0 0.0   EBITDA   1,439 822 3,643 6,278 -5,366 3,056 0.0 0.0   EBIT   1,388 699 3,440 5,968 -5,964 2,184 0.0 0.0   Pre-tax profit (PTP)   1,047.6 21.8 2,908.0 5,458.6 -6,738.2 880.7 0.0 0.0   Net earnings   812.3 13.8 2,261.6 4,229.5 -5,246.1 649.9 0.0 0.0   Pre-tax profit without non-rec. items   1,048 21.8 2,908 5,459 -6,738 881 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   133 355 200 364 1,050 756 0.0 0.0   Shareholders equity total   1,571 1,584 9,346 13,276 7,430 8,079 7,333 7,333   Interest-bearing liabilities   5,892 9,165 6,772 5,391 15,452 17,010 0.0 0.0   Balance sheet total (assets)   11,919 14,754 23,967 26,870 31,597 33,999 7,333 7,333   Net Debt   5,401 9,002 1,614 3,170 14,030 15,845 -5,397 -5,397     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   5,023 8,178 12,513 18,612 12,568 19,731 0.0 0.0   Gross profit growth   86.6% 62.8% 53.0% 48.7% -32.5% 57.0% -100.0% 0.0%   Employees   14 20 21 31 40 36 0 0   Employee growth %   55.6% 42.9% 5.0% 47.6% 29.0% -10.0% -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)   11,919 14,754 23,967 26,870 31,597 33,999 7,333 7,333   Balance sheet change%   150.3% 23.8% 62.4% 12.1% 17.6% 7.6% -78.4% 0.0%   Added value   1,438.9 822.2 3,643.1 6,278.2 -5,653.7 3,055.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   22 432 -126 -23 1,719 -1,548 -756 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 -1.0 1.0 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 (%)   27.6% 8.5% 27.5% 32.1% -47.4% 11.1% 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 %   17.2% 5.3% 18.1% 23.7% -19.9% 6.8% 0.0% 0.0%   ROI %   28.0% 7.7% 25.7% 34.3% -27.9% 9.2% 0.0% 0.0%   ROE %   66.7% 0.9% 41.4% 37.4% -50.7% 8.4% 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 %   13.6% 11.2% 40.5% 51.7% 24.6% 24.9% 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, %   375.3% 1,094.9% 44.3% 50.5% -261.4% 518.5% 0.0% 0.0%   Gearing %   375.1% 578.4% 72.5% 40.6% 208.0% 210.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.0% 9.1% 7.5% 9.4% 8.8% 8.2% 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   0.3 0.3 0.7 0.5 0.5 0.5 0.0 0.0   Current Ratio   1.4 1.3 1.8 2.1 1.9 1.9 0.0 0.0   Cash and cash equivalent   491.5 163.1 5,157.8 2,221.4 1,422.5 1,165.4 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   3,216.5 3,507.0 9,761.2 12,744.7 12,491.8 13,822.5 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   103 41 173 203 -141 85 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   103 41 173 203 -134 85 0 0   EBIT / employee   99 35 164 193 -149 61 0 0   Net earnings / employee   58 1 108 136 -131 18 0 0