Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WERNSING SCANDINAVIA ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.6% 0.6%   Bankruptcy risk   1.8% 1.6% 1.8% 2.4% 2.7% 2.0% 7.7% 7.7%   Credit score (0-100)   74 75 72 62 60 68 32 32   Credit rating   A A A BBB BBB A BB BB   Credit limit (kDKK)   143.9 311.3 115.6 1.7 0.3 61.9 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   Gross profit   -1,561 -1,036 -942 -873 -926 -779 0.0 0.0   EBITDA   -1,561 -1,036 -942 -873 -926 -779 0.0 0.0   EBIT   -1,561 -1,036 -942 -873 -926 -779 0.0 0.0   Pre-tax profit (PTP)   -15,844.0 -11,494.0 -8,444.0 -34,152.0 -52,033.0 -26,671.0 0.0 0.0   Net earnings   -16,788.0 -10,349.0 -7,978.0 -34,248.0 -51,769.0 -26,693.0 0.0 0.0   Pre-tax profit without non-rec. items   -15,844 -11,494 -8,444 -34,152 -52,033 -26,671 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   208,101 195,619 194,919 157,535 240,642 348,598 67,829 67,829   Interest-bearing liabilities   445,320 453,877 533,159 548,444 432,727 424,198 0.0 0.0   Balance sheet total (assets)   655,303 650,434 728,288 706,188 673,579 773,190 67,829 67,829   Net Debt   440,785 453,350 525,712 543,736 421,272 418,768 -67,829 -67,829     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 1 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -1,561 -1,036 -942 -873 -926 -779 0.0 0.0   Gross profit growth   34.5% 33.6% 9.1% 7.3% -6.1% 15.9% 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)   655,303 650,434 728,288 706,188 673,579 773,190 67,829 67,829   Balance sheet change%   9.3% -0.7% 12.0% -3.0% -4.6% 14.8% -91.2% 0.0%   Added value   -1,561.0 -1,036.0 -942.0 -873.0 -926.0 -779.0 0.0 0.0   Added value %   0.0% 0.0% -94,200.0% 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 -1.0 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% -94,200.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% -94,200.0% 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% -797,800.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -797,800.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -844,400.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -2.0% -0.4% -0.5% -4.4% -6.5% -1.6% 0.0% 0.0%   ROI %   -2.0% -0.4% -0.5% -4.4% -6.5% -1.6% 0.0% 0.0%   ROE %   -7.7% -5.1% -4.1% -19.4% -26.0% -9.1% 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 %   31.8% 30.1% 26.8% 22.3% 35.7% 45.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 53,336,900.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 52,592,200.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -28,237.3% -43,759.7% -55,808.1% -62,283.6% -45,493.7% -53,757.1% 0.0% 0.0%   Gearing %   214.0% 232.0% 273.5% 348.1% 179.8% 121.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 2.0% 1.1% 0.5% 1.5% 3.5% 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   1.1 1.1 1.0 1.0 1.3 10.9 0.0 0.0   Current Ratio   1.1 1.1 1.0 1.0 1.3 10.9 0.0 0.0   Cash and cash equivalent   4,535.0 527.0 7,447.0 4,708.0 11,455.0 5,430.0 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)   44.7 66.9 81.7 87.8 82.8 116.2 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 54,166,600.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   51,009.0 46,933.0 8,297.0 8,648.0 115,524.0 394,761.0 0.0 0.0   Net working capital %   0.0% 0.0% 829,700.0% 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 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