Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WJ HOLDING 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   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.7% 0.9% 0.9% 1.2% 0.9% 0.7% 7.4% 7.2%   Credit score (0-100)   95 91 90 81 89 93 33 33   Credit rating   AA A A A A AA BB BBB   Credit limit (kDKK)   5,800.2 5,215.2 5,524.9 2,521.7 7,394.4 9,171.7 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   6,497 6,644 6,698 4,167 4,403 3,452 0.0 0.0   EBITDA   109 -148 -1,582 -2,216 -1,988 -2,678 0.0 0.0   EBIT   109 -148 -1,582 -2,216 -1,988 -2,678 0.0 0.0   Pre-tax profit (PTP)   1,992.0 5,166.6 2,526.8 24,384.2 6,692.3 2,060.2 0.0 0.0   Net earnings   1,925.0 5,255.2 2,822.8 24,854.2 7,357.4 2,824.6 0.0 0.0   Pre-tax profit without non-rec. items   1,992 5,167 2,527 24,384 6,692 2,060 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   61,738 66,929 69,686 93,128 99,055 100,408 98,683 98,683   Interest-bearing liabilities   27,833 27,906 8,121 33,526 107,254 26,198 0.0 0.0   Balance sheet total (assets)   92,864 101,934 83,057 137,212 211,989 128,723 98,683 98,683   Net Debt   27,817 27,880 6,828 33,509 107,140 25,932 -98,683 -98,683     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   6,497 6,644 6,698 4,167 4,403 3,452 0.0 0.0   Gross profit growth   -3.1% 2.3% 0.8% -37.8% 5.7% -21.6% -100.0% 0.0%   Employees   17 14 14 13 13 12 0 0   Employee growth %   30.8% -17.6% 0.0% -7.1% 0.0% -7.7% -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)   92,864 101,934 83,057 137,212 211,989 128,723 98,683 98,683   Balance sheet change%   2.4% 9.8% -18.5% 65.2% 54.5% -39.3% -23.3% 0.0%   Added value   109.0 -148.1 -1,581.9 -2,215.7 -1,988.1 -2,678.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 -3.0 -4.0 -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 (%)   1.7% -2.2% -23.6% -53.2% -45.2% -77.6% 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 %   2.9% 6.1% 3.3% 22.6% 5.4% 3.2% 0.0% 0.0%   ROI %   3.1% 6.4% 3.5% 24.4% 5.6% 3.3% 0.0% 0.0%   ROE %   3.2% 8.2% 4.1% 30.5% 7.7% 2.8% 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 %   66.5% 65.7% 83.9% 67.9% 46.7% 78.0% 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, %   25,520.2% -18,824.7% -431.6% -1,512.3% -5,389.0% -968.2% 0.0% 0.0%   Gearing %   45.1% 41.7% 11.7% 36.0% 108.3% 26.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.8% 3.0% 2.5% 3.8% 5.1% 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 0.7 1.3 1.1 0.5 2.1 0.0 0.0   Current Ratio   0.7 0.7 1.3 1.1 0.5 2.1 0.0 0.0   Cash and cash equivalent   16.0 25.4 1,292.3 17.0 114.0 266.1 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   -8,759.0 -9,045.6 4,318.5 4,268.4 -58,351.6 30,490.3 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   6 -11 -113 -170 -153 -223 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   6 -11 -113 -170 -153 -223 0 0   EBIT / employee   6 -11 -113 -170 -153 -223 0 0   Net earnings / employee   113 375 202 1,912 566 235 0 0