Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WHITE HOLDING 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% 0.6% 0.6%   Bankruptcy risk   1.0% 1.0% 1.3% 0.6% 2.0% 2.4% 7.7% 7.7%   Credit score (0-100)   89 87 80 96 68 62 32 32   Credit rating   A A A AA A BBB BB BB   Credit limit (kDKK)   4,625.8 3,747.7 1,912.7 13,223.5 16.9 0.9 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   115 204 -381 -158 -115 -178 0.0 0.0   EBITDA   115 1,086 -381 -158 -115 -178 0.0 0.0   EBIT   25.1 645 -381 -158 -115 -178 0.0 0.0   Pre-tax profit (PTP)   -3,255.9 -1,192.4 50,837.7 16,140.2 -14,007.2 -6,895.8 0.0 0.0   Net earnings   -3,115.0 -972.0 51,187.6 15,897.6 -13,926.0 -6,775.8 0.0 0.0   Pre-tax profit without non-rec. items   -3,256 -1,192 50,838 16,140 -14,007 -6,896 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   16,259 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   66,523 66,061 117,557 133,455 118,529 101,753 81,753 81,753   Interest-bearing liabilities   29,981 39,773 19,417 25,313 66,992 29,826 0.0 0.0   Balance sheet total (assets)   96,714 105,911 137,056 158,919 185,596 131,704 81,753 81,753   Net Debt   14,915 19,559 -1,059 -32,627 22,484 3,399 -81,753 -81,753     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   115 204 -381 -158 -115 -178 0.0 0.0   Gross profit growth   0.0% 76.4% 0.0% 58.6% 27.0% -54.0% 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)   96,714 105,911 137,056 158,919 185,596 131,704 81,753 81,753   Balance sheet change%   39.0% 9.5% 29.4% 16.0% 16.8% -29.0% -37.9% 0.0%   Added value   115.5 1,086.0 -381.1 -157.8 -115.2 -177.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   16,168 -16,700 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   1.0 2.0 -1.0 -2.0 -3.0 -4.0 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 (%)   21.8% 316.6% 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 %   -0.2% 0.4% 43.2% 11.8% -4.0% -4.2% 0.0% 0.0%   ROI %   -2.6% 0.4% 43.2% 11.8% -4.0% -4.2% 0.0% 0.0%   ROE %   -4.6% -1.5% 55.8% 12.7% -11.1% -6.2% 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 %   68.8% 62.4% 85.8% 84.0% 63.9% 77.3% 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, %   12,917.4% 1,801.0% 277.9% 20,678.3% -19,509.7% -1,915.1% 0.0% 0.0%   Gearing %   45.1% 60.2% 16.5% 19.0% 56.5% 29.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 4.7% 5.6% 5.7% 15.5% 0.5% 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   416.7 751.6 16.5 9.3 2.2 3.0 0.0 0.0   Current Ratio   416.7 751.6 16.5 9.3 2.2 3.0 0.0 0.0   Cash and cash equivalent   15,065.5 20,213.4 20,476.2 57,940.1 44,508.0 26,426.3 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   32,364.5 56,821.0 74,598.6 54,987.6 81,010.1 49,657.2 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 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