Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WAGNER BRANDE 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   2.5% 25.8% 4.6% 2.3% 1.3% 1.3% 11.1% 10.9%   Credit score (0-100)   64 3 46 63 80 78 22 22   Credit rating   BBB B BBB BBB A A BB BB   Credit limit (kDKK)   0.0 -0.0 0.0 0.0 18.9 12.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   832 518 1,201 1,281 1,139 1,093 0.0 0.0   EBITDA   122 -164 550 489 323 251 0.0 0.0   EBIT   118 -173 522 448 277 209 0.0 0.0   Pre-tax profit (PTP)   108.4 -694.1 667.1 442.1 253.4 185.5 0.0 0.0   Net earnings   84.3 -696.7 626.5 345.3 194.7 144.0 0.0 0.0   Pre-tax profit without non-rec. items   108 -694 667 442 253 186 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   13.6 119 118 129 102 60.2 0.0 0.0   Shareholders equity total   319 -378 248 594 788 932 807 807   Interest-bearing liabilities   234 6.9 17.2 97.4 238 460 0.0 0.0   Balance sheet total (assets)   1,330 772 1,373 1,353 1,710 1,858 807 807   Net Debt   139 -15.4 -297 94.4 235 457 -807 -807     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   832 518 1,201 1,281 1,139 1,093 0.0 0.0   Gross profit growth   9.3% -37.8% 131.8% 6.7% -11.0% -4.0% -100.0% 0.0%   Employees   2 2 2 2 2 2 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)   1,330 772 1,373 1,353 1,710 1,858 807 807   Balance sheet change%   15.1% -41.9% 77.7% -1.4% 26.3% 8.7% -56.5% 0.0%   Added value   122.3 -164.1 550.2 488.5 318.1 251.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   9 97 -29 -30 -73 -84 -60 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   14.2% -33.4% 43.5% 35.0% 24.3% 19.1% 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 %   9.7% -6.2% 53.3% 32.8% 18.1% 12.0% 0.0% 0.0%   ROI %   24.6% -62.9% 241.1% 93.6% 32.3% 17.6% 0.0% 0.0%   ROE %   25.8% -127.7% 122.7% 82.0% 28.2% 16.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   24.0% -32.9% 18.1% 43.9% 46.1% 50.2% 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, %   113.6% 9.4% -53.9% 19.3% 72.7% 182.0% 0.0% 0.0%   Gearing %   73.4% -1.8% 6.9% 16.4% 30.2% 49.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 355.8% 48.7% 9.7% 14.3% 8.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.3 0.0 0.3 0.1 0.2 0.2 0.0 0.0   Current Ratio   1.2 0.7 1.1 1.8 1.8 2.0 0.0 0.0   Cash and cash equivalent   94.8 22.3 313.8 3.0 3.0 3.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   211.4 -247.1 94.2 525.5 709.1 880.2 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   61 -82 275 244 159 126 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   61 -82 275 244 162 126 0 0   EBIT / employee   59 -86 261 224 139 105 0 0   Net earnings / employee   42 -348 313 173 97 72 0 0