Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WAGNER JR. 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   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 1.5% 0.4%   Bankruptcy risk   2.1% 1.8% 1.5% 1.4% 0.5% 0.8% 7.7% 7.8%   Credit score (0-100)   68 73 76 76 99 91 32 31   Credit rating   BBB A A A AAA AA BB BB   Credit limit (kDKK)   1.9 21.1 129.9 192.5 3,282.1 2,712.9 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   -23.2 -70.6 -29.2 -18.0 -14.4 -15.1 0.0 0.0   EBITDA   -23.2 -70.6 -29.2 -18.0 -372 -15.1 0.0 0.0   EBIT   -23.2 -70.6 -29.2 -18.0 -372 -15.1 0.0 0.0   Pre-tax profit (PTP)   -7,853.7 -11.6 -814.7 -1,511.7 2,461.3 -454.6 0.0 0.0   Net earnings   -7,853.7 -11.6 -814.7 -1,511.7 2,461.3 -454.6 0.0 0.0   Pre-tax profit without non-rec. items   -7,854 -11.6 -815 -1,512 2,461 -455 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   357 357 357 357 0.0 0.0 0.0 0.0   Shareholders equity total   31,944 31,896 31,093 29,555 31,917 31,435 31,310 31,310   Interest-bearing liabilities   17,412 16,864 16,797 16,850 15,726 14,428 0.0 0.0   Balance sheet total (assets)   49,366 48,770 47,929 46,918 47,657 45,877 31,310 31,310   Net Debt   5,187 4,864 2,676 1,913 -672 -5,830 -31,310 -31,310     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   -23.2 -70.6 -29.2 -18.0 -14.4 -15.1 0.0 0.0   Gross profit growth   -19.3% -204.6% 58.7% 38.2% 19.9% -4.8% 0.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   49,366 48,770 47,929 46,918 47,657 45,877 31,310 31,310   Balance sheet change%   -21.5% -1.2% -1.7% -2.1% 1.6% -3.7% -31.8% 0.0%   Added value   -23.2 -70.6 -29.2 -18.0 -371.6 -15.1 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 -357 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% 2,572.2% 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 %   3.0% 0.5% -1.1% -2.6% 5.8% 0.4% 0.0% 0.0%   ROI %   3.2% 0.5% -1.1% -2.6% 5.9% 0.4% 0.0% 0.0%   ROE %   -21.9% -0.0% -2.6% -5.0% 8.0% -1.4% 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 %   64.7% 65.4% 64.9% 63.0% 67.0% 68.5% 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, %   -22,371.5% -6,886.1% -9,169.3% -10,609.1% 181.0% 38,521.9% 0.0% 0.0%   Gearing %   54.5% 52.9% 54.0% 57.0% 49.3% 45.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   58.8% 1.4% 1.7% 1.8% 1.9% 4.3% 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   2.4 2.7 3.2 3.1 4.8 9.0 0.0 0.0   Current Ratio   2.4 2.7 3.2 3.1 4.8 9.0 0.0 0.0   Cash and cash equivalent   12,224.0 12,000.3 14,120.9 14,937.3 16,398.1 20,258.0 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 0.0 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   7,634.6 8,307.0 5,231.1 3,722.3 858.4 -589.4 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 -71 -29 -18 -372 -15 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -71 -29 -18 -372 -15 0 0   EBIT / employee   0 -71 -29 -18 -372 -15 0 0   Net earnings / employee   0 -12 -815 -1,512 2,461 -455 0 0