Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WAGNER HOLDINGS 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   1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2% 1.2%   Bankruptcy risk   7.0% 4.4% 4.5% 5.0% 4.4% 2.4% 16.0% 16.0%   Credit score (0-100)   36 48 46 42 46 62 12 12   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   169 292 309 195 675 1,186 0.0 0.0   EBITDA   99.4 161 249 -44.1 240 401 0.0 0.0   EBIT   99.4 161 249 -44.1 240 401 0.0 0.0   Pre-tax profit (PTP)   93.8 160.7 249.3 -47.9 237.5 401.0 0.0 0.0   Net earnings   71.6 121.4 193.7 -47.9 188.7 306.3 0.0 0.0   Pre-tax profit without non-rec. items   93.8 161 249 -47.9 238 401 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   75.0 196 320 74.1 233 421 259 259   Interest-bearing liabilities   121 81.1 39.7 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   354 454 537 208 454 828 259 259   Net Debt   -217 -366 -490 -148 -448 -634 -259 -259     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   169 292 309 195 675 1,186 0.0 0.0   Gross profit growth   -36.4% 72.5% 5.6% -37.0% 246.9% 75.7% -100.0% 0.0%   Employees   1 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)   354 454 537 208 454 828 259 259   Balance sheet change%   36.2% 28.0% 18.3% -61.2% 118.1% 82.4% -68.7% 0.0%   Added value   99.4 161.3 249.4 -44.1 240.4 401.1 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 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   3.0 4.0 5.0 -1.0 1.0 2.0 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 (%)   58.7% 55.2% 80.8% -22.6% 35.6% 33.8% 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 %   32.8% 41.4% 51.6% -11.8% 72.6% 62.7% 0.0% 0.0%   ROI %   56.0% 70.6% 80.2% -20.3% 156.6% 122.8% 0.0% 0.0%   ROE %   182.7% 89.5% 75.0% -24.3% 122.9% 93.6% 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 %   21.1% 43.3% 59.7% 35.6% 51.3% 50.9% 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, %   -218.8% -227.2% -196.5% 337.0% -186.3% -158.1% 0.0% 0.0%   Gearing %   161.8% 41.3% 12.4% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.0% 6.5% 10.4% 19.4% 0.0% 0.0% 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   1.3 1.7 2.5 1.5 2.0 2.0 0.0 0.0   Current Ratio   1.3 1.7 2.5 1.5 2.0 2.0 0.0 0.0   Cash and cash equivalent   338.8 447.5 529.6 148.5 447.9 634.1 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   75.0 190.3 314.0 68.1 226.9 415.4 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 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   99 161 249 -44 240 401 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   99 161 249 -44 240 401 0 0   EBIT / employee   99 161 249 -44 240 401 0 0   Net earnings / employee   72 121 194 -48 189 306 0 0