Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WOUD 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% 2.3% 2.3%   Bankruptcy risk   7.8% 11.6% 5.8% 2.2% 2.1% 4.3% 7.0% 6.9%   Credit score (0-100)   33 22 40 65 66 46 34 35   Credit rating   BB BB BBB BBB A BBB BBB BBB   Credit limit (kDKK)   0.0 -0.0 0.0 0.6 0.8 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 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   -17.8 1,055 4,926 12,338 10,458 7,111 0.0 0.0   EBITDA   -3,356 -3,134 541 7,324 3,685 -56.4 0.0 0.0   EBIT   -3,369 -3,145 541 7,324 3,685 -123 0.0 0.0   Pre-tax profit (PTP)   -3,715.7 -3,465.7 105.4 7,006.2 3,329.7 -522.1 0.0 0.0   Net earnings   -2,904.7 -3,509.4 105.4 6,240.2 2,597.7 -386.1 0.0 0.0   Pre-tax profit without non-rec. items   -3,716 -3,466 105 7,006 3,330 -522 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   10.3 0.0 0.0 0.0 0.0 163 0.0 0.0   Shareholders equity total   4,254 744 850 7,090 9,688 8,802 8,302 8,302   Interest-bearing liabilities   15,233 9,714 10,850 8,901 6,984 7,158 0.0 0.0   Balance sheet total (assets)   21,904 13,720 15,226 20,106 19,874 19,060 8,302 8,302   Net Debt   14,736 9,144 7,042 5,166 4,247 5,117 -8,302 -8,302     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   -17.8 1,055 4,926 12,338 10,458 7,111 0.0 0.0   Gross profit growth   0.0% 0.0% 367.0% 150.4% -15.2% -32.0% -100.0% 0.0%   Employees   9 10 9 10 12 14 0 0   Employee growth %   12.5% 11.1% -10.0% 11.1% 20.0% 16.7% -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)   21,904 13,720 15,226 20,106 19,874 19,060 8,302 8,302   Balance sheet change%   19.9% -37.4% 11.0% 32.0% -1.2% -4.1% -56.4% 0.0%   Added value   -3,356.5 -3,134.4 540.7 7,323.9 3,684.9 -56.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -25 -21 0 0 0 97 -163 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 1.0 2.0 3.0 -1.0 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 (%)   18,935.7% -298.1% 11.0% 59.4% 35.2% -1.7% 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 %   -16.6% -17.4% 3.7% 41.5% 18.7% 0.2% 0.0% 0.0%   ROI %   -18.9% -20.6% 4.8% 51.8% 17.6% 0.2% 0.0% 0.0%   ROE %   -69.1% -140.4% 13.2% 157.2% 31.0% -4.2% 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 %   20.0% 5.7% 5.8% 36.7% 51.0% 47.4% 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, %   -439.0% -291.7% 1,302.4% 70.5% 115.3% -9,078.1% 0.0% 0.0%   Gearing %   358.1% 1,305.0% 1,276.8% 125.5% 72.1% 81.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.9% 4.2% 3.3% 5.1% 8.0% 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   0.7 0.5 0.6 0.6 -18.9 43.3 0.0 0.0   Current Ratio   1.2 1.1 1.1 1.6 39.6 28.3 0.0 0.0   Cash and cash equivalent   497.4 570.3 3,808.2 3,735.8 2,736.6 2,040.7 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   4,130.9 740.6 1,188.8 7,343.0 19,142.6 18,082.6 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   -373 -313 60 732 307 -4 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -373 -313 60 732 307 -4 0 0   EBIT / employee   -374 -314 60 732 307 -9 0 0   Net earnings / employee   -323 -351 12 624 216 -28 0 0