Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WEST AFRICAN IMPORT/EXPORT COMPANY 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% 1.9% 1.9%   Bankruptcy risk   5.0% 1.8% 1.5% 1.8% 1.6% 2.5% 8.9% 8.9%   Credit score (0-100)   45 72 77 70 73 61 28 28   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.0 0.5 8.9 1.3 5.0 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 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   840 581 887 837 813 931 0.0 0.0   EBITDA   1,991 430 685 683 735 472 0.0 0.0   EBIT   1,236 430 685 683 735 472 0.0 0.0   Pre-tax profit (PTP)   1,187.3 359.8 693.9 764.3 757.8 210.0 0.0 0.0   Net earnings   1,092.2 271.5 547.9 618.3 600.3 109.3 0.0 0.0   Pre-tax profit without non-rec. items   1,187 360 694 764 758 210 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   1,305 1,638 2,180 2,945 3,095 3,298 0.0 0.0   Shareholders equity total   654 926 1,474 2,092 2,692 2,802 2,722 2,722   Interest-bearing liabilities   563 496 440 510 264 188 0.0 0.0   Balance sheet total (assets)   1,358 1,741 2,397 3,115 3,359 3,298 2,722 2,722   Net Debt   563 496 440 510 264 188 -2,722 -2,722     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   840 581 887 837 813 931 0.0 0.0   Gross profit growth   6,180.8% -30.8% 52.7% -5.6% -2.9% 14.4% -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)   1,358 1,741 2,397 3,115 3,359 3,298 2,722 2,722   Balance sheet change%   6,818.0% 28.2% 37.7% 29.9% 7.8% -1.8% -17.5% 0.0%   Added value   1,991.5 430.4 685.0 682.7 734.5 472.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   549 334 541 765 150 203 -3,298 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 5.0 5.0 5.0 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 (%)   147.1% 74.1% 77.2% 81.5% 90.3% 50.7% 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 %   136.1% 26.2% 35.6% 29.1% 24.2% 21.3% 0.0% 0.0%   ROI %   174.8% 30.7% 44.2% 35.5% 28.2% 7.9% 0.0% 0.0%   ROE %   324.1% 34.4% 45.7% 34.7% 25.1% 4.0% 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 %   48.2% 53.2% 61.5% 67.2% 80.2% 84.9% 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, %   28.3% 115.3% 64.2% 74.7% 36.0% 39.9% 0.0% 0.0%   Gearing %   86.1% 53.6% 29.8% 24.4% 9.8% 6.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.7% 8.6% 9.3% 7.7% 6.4% 11.3% 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   0.1 0.2 0.2 0.0 0.1 0.0 0.0 0.0   Current Ratio   0.1 0.2 0.2 0.0 0.1 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -297.3 -437.6 -592.7 -1,023.0 -621.1 -496.5 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   1,991 430 685 683 735 472 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,991 430 685 683 735 472 0 0   EBIT / employee   1,236 430 685 683 735 472 0 0   Net earnings / employee   1,092 271 548 618 600 109 0 0