Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WANG CONSULT 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   1.7% 1.4% 2.5% 1.4% 2.2% 1.1% 8.9% 8.9%   Credit score (0-100)   75 79 61 77 66 82 28 28   Credit rating   A A BBB A BBB A BB BB   Credit limit (kDKK)   3.9 22.8 0.0 36.0 0.2 148.1 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   2,331 2,728 1,240 2,744 2,238 3,086 0.0 0.0   EBITDA   540 508 -99.8 461 470 298 0.0 0.0   EBIT   537 505 -107 456 466 294 0.0 0.0   Pre-tax profit (PTP)   493.5 644.5 -3.2 591.6 79.9 496.7 0.0 0.0   Net earnings   381.1 498.9 -4.7 488.5 60.4 385.8 0.0 0.0   Pre-tax profit without non-rec. items   494 645 -3.2 592 79.9 497 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   28.2 44.9 37.9 32.9 28.9 24.9 0.0 0.0   Shareholders equity total   2,003 2,502 2,498 2,986 3,047 3,432 3,307 3,307   Interest-bearing liabilities   14.8 41.3 50.7 29.3 9.4 19.7 0.0 0.0   Balance sheet total (assets)   2,469 3,241 3,018 3,718 3,631 4,111 3,307 3,307   Net Debt   -1,684 -2,725 -2,504 -3,089 -3,094 -3,247 -3,307 -3,307     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   2,331 2,728 1,240 2,744 2,238 3,086 0.0 0.0   Gross profit growth   37.1% 17.0% -54.5% 121.2% -18.4% 37.9% -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)   2,469 3,241 3,018 3,718 3,631 4,111 3,307 3,307   Balance sheet change%   18.3% 31.3% -6.9% 23.2% -2.3% 13.2% -19.5% 0.0%   Added value   540.2 508.4 -99.8 460.8 471.4 297.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 13 -14 -10 -8 -8 -25 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 2.0 3.0 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 (%)   23.0% 18.5% -8.6% 16.6% 20.8% 9.5% 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 %   25.7% 22.8% 0.2% 17.7% 13.9% 12.9% 0.0% 0.0%   ROI %   31.0% 28.1% 0.2% 21.3% 16.9% 15.3% 0.0% 0.0%   ROE %   21.0% 22.1% -0.2% 17.8% 2.0% 11.9% 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 %   81.1% 77.2% 82.8% 80.3% 83.9% 83.5% 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, %   -311.8% -535.9% 2,508.8% -670.2% -657.8% -1,090.9% 0.0% 0.0%   Gearing %   0.7% 1.6% 2.0% 1.0% 0.3% 0.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   183.6% 24.9% 19.6% 11.0% 2,234.8% 13.8% 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   5.7 4.6 6.1 5.1 6.2 6.1 0.0 0.0   Current Ratio   5.7 4.6 6.1 5.1 6.2 6.1 0.0 0.0   Cash and cash equivalent   1,699.0 2,765.8 2,554.3 3,118.0 3,103.5 3,267.1 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   1,221.2 665.0 603.2 270.6 757.9 968.4 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   270 254 -50 230 236 149 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   270 254 -50 230 235 149 0 0   EBIT / employee   269 253 -53 228 233 147 0 0   Net earnings / employee   191 249 -2 244 30 193 0 0