Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WINUM AUTOLAKERING 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% 2.6% 2.6%   Bankruptcy risk   1.9% 5.4% 2.3% 2.3% 1.3% 1.3% 10.6% 10.3%   Credit score (0-100)   71 43 65 63 80 79 23 24   Credit rating   A BBB BBB BBB A A BB BB   Credit limit (kDKK)   0.4 -0.0 0.0 0.0 33.1 26.8 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   1,566 1,222 1,357 1,103 1,507 1,493 0.0 0.0   EBITDA   218 -1,886 510 256 526 373 0.0 0.0   EBIT   172 -1,936 480 165 408 260 0.0 0.0   Pre-tax profit (PTP)   113.4 -1,981.8 471.9 154.3 400.4 249.7 0.0 0.0   Net earnings   85.6 -1,459.4 470.6 118.4 313.3 192.0 0.0 0.0   Pre-tax profit without non-rec. items   113 -1,982 472 154 400 250 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   2,736 117 745 946 827 667 0.0 0.0   Shareholders equity total   1,747 288 759 877 1,190 1,382 1,257 1,257   Interest-bearing liabilities   1,738 293 383 266 258 272 0.0 0.0   Balance sheet total (assets)   4,928 1,093 1,868 2,012 1,928 2,207 1,257 1,257   Net Debt   1,372 211 -91.9 -217 -211 -25.3 -1,257 -1,257     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   1,566 1,222 1,357 1,103 1,507 1,493 0.0 0.0   Gross profit growth   -69.7% -21.9% 11.0% -18.7% 36.6% -0.9% -100.0% 0.0%   Employees   2 3 2 2 2 2 0 0   Employee growth %   0.0% 50.0% -33.3% 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)   4,928 1,093 1,868 2,012 1,928 2,207 1,257 1,257   Balance sheet change%   17.6% -77.8% 70.9% 7.7% -4.2% 14.4% -43.0% 0.0%   Added value   217.5 -1,885.8 510.3 255.6 497.8 373.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,155 -2,715 590 111 -238 -273 -667 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 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 (%)   11.0% -158.4% 35.3% 15.0% 27.0% 17.4% 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 %   3.8% -64.3% 32.6% 8.5% 20.7% 12.6% 0.0% 0.0%   ROI %   4.4% -86.8% 56.0% 14.5% 31.5% 16.8% 0.0% 0.0%   ROE %   5.0% -143.4% 89.9% 14.5% 30.3% 14.9% 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 %   35.5% 26.4% 40.6% 43.6% 61.7% 62.6% 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, %   630.7% -11.2% -18.0% -85.0% -40.0% -6.8% 0.0% 0.0%   Gearing %   99.4% 101.7% 50.5% 30.3% 21.7% 19.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 4.5% 3.2% 3.4% 2.8% 4.0% 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   1.2 0.8 0.8 0.8 1.0 0.9 0.0 0.0   Current Ratio   1.4 1.2 1.0 0.9 1.5 1.9 0.0 0.0   Cash and cash equivalent   365.6 81.6 474.7 483.1 468.8 296.9 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   605.0 163.6 13.8 -68.8 363.3 715.3 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   109 -629 255 128 249 187 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   109 -629 255 128 263 187 0 0   EBIT / employee   86 -645 240 83 204 130 0 0   Net earnings / employee   43 -486 235 59 157 96 0 0