Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WH INDEX 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% 0.3% 0.3%   Bankruptcy risk   6.8% 2.7% 3.4% 3.6% 9.7% 3.8% 7.8% 7.8%   Credit score (0-100)   37 61 54 51 24 50 31 31   Credit rating   BBB BBB BBB BBB BB BBB BB BB   Credit limit (kDKK)   0.0 0.1 0.0 0.0 0.0 0.0 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   -1,072 -1,091 -1,230 -1,192 -767 -878 0.0 0.0   EBITDA   1,072 1,091 1,230 1,192 767 878 0.0 0.0   EBIT   1,072 1,091 1,230 1,192 767 878 0.0 0.0   Pre-tax profit (PTP)   -4,332.1 10,791.7 933.0 10,822.5 -9,006.7 7,524.7 0.0 0.0   Net earnings   -4,332.1 10,791.7 933.0 10,822.5 -9,006.7 7,524.7 0.0 0.0   Pre-tax profit without non-rec. items   -2,188 12,974 3,393 13,207 -7,473 9,281 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   80,940 100,956 107,925 60,776 68,768 75,366 26,991 26,991   Interest-bearing liabilities   2,945 17,318 3,569 4,006 4,513 14,700 0.0 0.0   Balance sheet total (assets)   84,461 118,408 111,665 64,929 73,282 90,065 26,991 26,991   Net Debt   -81,314 -100,865 -107,975 -60,875 -68,546 -75,156 -26,991 -26,991     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   -1,072 -1,091 -1,230 -1,192 -767 -878 0.0 0.0   Gross profit growth   7.5% -1.8% -12.7% 3.1% 35.7% -14.5% 0.0% 0.0%   Employees   0 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   -100.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   84,461 118,408 111,665 64,929 73,282 90,065 26,991 26,991   Balance sheet change%   -10.0% 40.2% -5.7% -41.9% 12.9% 22.9% -70.0% 0.0%   Added value   1,171.8 1,091.0 1,230.0 1,192.5 766.9 878.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 (%)   -100.0% -100.0% -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 %   5.1% 12.9% 3.5% 17.2% 3.1% 12.1% 0.0% 0.0%   ROI %   5.2% 13.0% 3.5% 17.3% 3.1% 12.1% 0.0% 0.0%   ROE %   -5.0% 11.9% 0.9% 12.8% -13.9% 10.4% 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 %   95.8% 85.3% 96.7% 93.6% 93.8% 83.7% 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, %   -7,586.3% -9,244.9% -8,778.2% -5,104.8% -8,937.5% -8,560.1% 0.0% 0.0%   Gearing %   3.6% 17.2% 3.3% 6.6% 6.6% 19.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   458.3% 1.3% 5.8% 53.1% 225.1% 6.6% 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   24.0 6.8 29.9 15.6 16.2 6.1 0.0 0.0   Current Ratio   24.0 6.8 29.9 15.6 16.2 6.1 0.0 0.0   Cash and cash equivalent   84,259.3 118,182.5 111,544.1 64,881.1 73,059.3 89,856.0 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 0.5 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   -3,263.2 -9,848.9 -3,618.6 -4,078.9 -4,268.1 -662.4 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   0 1,091 0 1,192 767 878 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,091 0 1,192 767 878 0 0   EBIT / employee   0 1,091 0 1,192 767 878 0 0   Net earnings / employee   0 10,792 0 10,822 -9,007 7,525 0 0