Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

O.B. WIIK DANMARK A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   3.0% 2.9% 3.2% 1.9% 1.1% 1.1% 4.9% 4.8%   Credit score (0-100)   59 58 54 69 82 85 44 45   Credit rating   BBB BBB BBB A A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 6.3 901.2 1,433.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   12,027 10,046 9,945 17,317 18,094 21,980 0.0 0.0   EBITDA   3,651 1,072 1,347 8,626 8,859 11,800 0.0 0.0   EBIT   3,651 1,072 1,347 7,212 5,924 7,910 0.0 0.0   Pre-tax profit (PTP)   2,806.0 843.0 1,106.0 8,326.9 5,816.6 7,738.6 0.0 0.0   Net earnings   2,806.0 843.0 1,106.0 6,479.1 4,643.3 6,022.7 0.0 0.0   Pre-tax profit without non-rec. items   3,651 1,072 1,347 8,327 5,817 7,739 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 16,119 21,383 30,605 0.0 0.0   Shareholders equity total   14,209 10,051 11,157 17,636 18,034 19,557 13,057 13,057   Interest-bearing liabilities   0.0 0.0 0.0 17,268 12,516 11,509 0.0 0.0   Balance sheet total (assets)   24,110 22,369 32,390 63,616 51,306 54,699 13,057 13,057   Net Debt   0.0 0.0 0.0 8,196 4,255 1,676 -13,042 -13,042     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   12,027 10,046 9,945 17,317 18,094 21,980 0.0 0.0   Gross profit growth   23.5% -16.5% -1.0% 74.1% 4.5% 21.5% -100.0% 0.0%   Employees   9 9 9 12 13 13 0 0   Employee growth %   0.0% 0.0% 0.0% 33.3% 8.3% 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)   24,110 22,369 32,390 63,616 51,306 54,699 13,057 13,057   Balance sheet change%   16.9% -7.2% 44.8% 96.4% -19.4% 6.6% -76.1% 0.0%   Added value   3,651.0 1,072.0 1,347.0 8,626.4 7,338.2 11,799.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,133 0 0 14,704 2,330 5,347 -30,605 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   30.4% 10.7% 13.5% 41.6% 32.7% 36.0% 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 %   16.3% 4.6% 4.9% 17.6% 10.9% 15.3% 0.0% 0.0%   ROI %   18.8% 4.6% 4.9% 23.4% 16.8% 21.4% 0.0% 0.0%   ROE %   21.9% 6.9% 10.4% 45.0% 26.0% 32.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 100.0% 100.0% 28.0% 35.5% 36.1% 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, %   0.0% 0.0% 0.0% 95.0% 48.0% 14.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 97.9% 69.4% 58.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1.6% 3.1% 3.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 1.1 1.0 0.9 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.1 1.0 0.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 9,071.8 8,260.6 9,832.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 0.0 6,111.7 639.4 -1,914.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   406 119 150 719 564 908 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   406 119 150 719 681 908 0 0   EBIT / employee   406 119 150 601 456 608 0 0   Net earnings / employee   312 94 123 540 357 463 0 0