Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nyt Syn Wichmann Optik Svendborg ApS

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% 3.8% 3.8%   Bankruptcy risk   1.9% 2.0% 2.4% 1.6% 1.1% 1.4% 6.9% 6.8%   Credit score (0-100)   72 70 63 72 84 74 35 35   Credit rating   A A BBB A A A BBB BBB   Credit limit (kDKK)   0.5 0.3 0.0 3.9 114.1 22.1 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   4,287 4,247 3,950 4,740 4,440 4,217 0.0 0.0   EBITDA   1,443 1,394 1,054 1,989 1,575 1,265 0.0 0.0   EBIT   608 562 165 1,056 876 544 0.0 0.0   Pre-tax profit (PTP)   403.0 402.0 35.0 910.0 744.0 337.6 0.0 0.0   Net earnings   314.0 312.0 26.0 709.0 588.0 260.5 0.0 0.0   Pre-tax profit without non-rec. items   403 402 35.0 910 744 338 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   822 533 866 500 410 379 0.0 0.0   Shareholders equity total   716 729 505 1,013 1,487 1,547 1,497 1,497   Interest-bearing liabilities   5,720 4,962 4,451 3,577 3,449 3,209 197 197   Balance sheet total (assets)   7,515 6,869 6,775 6,163 6,364 6,435 1,694 1,694   Net Debt   5,715 4,957 4,444 3,570 3,429 3,207 197 197     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   4,287 4,247 3,950 4,740 4,440 4,217 0.0 0.0   Gross profit growth   -5.5% -0.9% -7.0% 20.0% -6.3% -5.0% -100.0% 0.0%   Employees   7 7 5 5 5 5 0 0   Employee growth %   0.0% 0.0% -28.6% 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)   7,515 6,869 6,775 6,163 6,364 6,435 1,694 1,694   Balance sheet change%   -8.6% -8.6% -1.4% -9.0% 3.3% 1.1% -73.7% 0.0%   Added value   1,443.0 1,394.0 1,054.0 1,989.0 1,809.0 1,265.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,662 -1,685 -1,121 -1,863 -1,354 -1,316 -379 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 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 (%)   14.2% 13.2% 4.2% 22.3% 19.7% 12.9% 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 %   7.7% 7.8% 2.7% 16.3% 14.0% 8.7% 0.0% 0.0%   ROI %   8.9% 9.1% 3.4% 21.3% 17.5% 10.7% 0.0% 0.0%   ROE %   51.1% 43.2% 4.2% 93.4% 47.0% 17.2% 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 %   9.5% 10.6% 7.5% 16.4% 24.1% 25.3% 88.4% 88.4%   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, %   396.0% 355.6% 421.6% 179.5% 217.7% 253.5% 0.0% 0.0%   Gearing %   798.9% 680.7% 881.4% 353.1% 231.9% 207.5% 13.1% 13.1%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 3.0% 3.2% 3.6% 3.8% 6.5% 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   0.2 0.2 0.2 0.3 0.5 0.6 0.0 0.0   Current Ratio   0.6 0.6 0.6 0.8 0.9 1.0 0.0 0.0   Cash and cash equivalent   5.0 5.0 7.0 7.0 20.0 1.8 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   -1,324.0 -1,191.0 -1,553.0 -798.0 -260.0 -209.1 -98.3 -98.3   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   206 199 211 398 362 253 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   206 199 211 398 315 253 0 0   EBIT / employee   87 80 33 211 175 109 0 0   Net earnings / employee   45 45 5 142 118 52 0 0