Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wood Zone 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% 2.9% 2.9%   Bankruptcy risk   7.3% 5.1% 6.1% 19.5% 15.7% 5.6% 18.0% 18.0%   Credit score (0-100)   35 44 38 5 11 40 8 8   Credit rating   BBB BBB BBB B BB BBB B B   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 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   -90.7 59.8 194 627 163 1,401 0.0 0.0   EBITDA   -98.3 27.0 57.5 -47.0 -1,279 337 0.0 0.0   EBIT   -98.3 5.0 35.5 -97.4 -1,341 260 0.0 0.0   Pre-tax profit (PTP)   -109.0 -17.3 14.5 -122.9 -1,433.5 76.9 0.0 0.0   Net earnings   -89.1 -14.8 11.1 -98.0 -1,120.5 57.6 0.0 0.0   Pre-tax profit without non-rec. items   -109 -17.3 14.5 -123 -1,434 76.9 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   184 162 140 311 250 350 0.0 0.0   Shareholders equity total   50.3 35.5 46.6 -51.4 -1,172 -1,114 -1,172 -1,172   Interest-bearing liabilities   403 344 275 151 1,642 2,602 1,172 1,172   Balance sheet total (assets)   617 506 501 1,088 1,586 2,828 0.0 0.0   Net Debt   403 344 275 141 1,642 2,602 1,172 1,172     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   -90.7 59.8 194 627 163 1,401 0.0 0.0   Gross profit growth   0.0% 0.0% 224.8% 223.2% -74.1% 761.5% -100.0% 0.0%   Employees   0 0 1 2 5 3 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 150.0% -40.0% -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)   617 506 501 1,088 1,586 2,828 0 0   Balance sheet change%   331.5% -18.0% -1.0% 117.3% 45.7% 78.4% -100.0% 0.0%   Added value   -98.3 27.0 57.5 -47.0 -1,290.4 337.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   184 -44 -44 121 -124 23 -350 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 -2.0 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 (%)   108.4% 8.4% 18.3% -15.5% -824.5% 18.6% 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 %   -25.9% 0.9% 7.1% -11.9% -68.8% 7.8% 0.0% 0.0%   ROI %   -28.0% 0.9% 8.4% -38.0% -149.6% 11.0% 0.0% 0.0%   ROE %   -127.5% -34.4% 26.9% -17.3% -83.8% 2.6% 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 %   8.2% 7.0% 9.3% -4.5% -42.5% -28.3% -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, %   -409.7% 1,273.3% 477.8% -299.8% -128.4% 771.9% 0.0% 0.0%   Gearing %   800.0% 967.0% 589.2% -293.0% -140.1% -233.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 6.0% 6.8% 12.0% 10.3% 8.6% 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   0.4 0.2 0.2 0.3 0.2 0.2 0.0 0.0   Current Ratio   1.1 0.9 0.9 0.7 0.5 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 9.7 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   26.3 -26.5 -53.4 -362.9 -1,421.6 -115.5 -585.8 -585.8   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 57 -23 -258 112 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 57 -23 -256 112 0 0   EBIT / employee   0 0 35 -49 -268 87 0 0   Net earnings / employee   0 0 11 -49 -224 19 0 0