Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OLSEN WINGS 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.9% 5.4% 2.1% 1.7% 1.6% 1.5% 10.7% 10.7%   Credit score (0-100)   51 41 66 73 73 77 23 23   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 0.5 8.2 27.2 59.4 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   8,394 7,613 9,562 14,585 21,181 21,252 0.0 0.0   EBITDA   445 404 1,412 3,917 8,028 8,383 0.0 0.0   EBIT   -230 -454 557 932 4,519 4,356 0.0 0.0   Pre-tax profit (PTP)   -308.6 -692.1 172.6 260.8 3,379.4 3,263.0 0.0 0.0   Net earnings   -236.5 -365.5 332.9 266.3 2,639.5 2,534.8 0.0 0.0   Pre-tax profit without non-rec. items   -309 -692 173 261 3,379 3,263 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   3,145 4,926 5,478 10,737 9,509 9,821 0.0 0.0   Shareholders equity total   3,981 3,616 3,948 4,215 6,854 7,889 4,884 4,884   Interest-bearing liabilities   5,547 8,309 10,676 15,430 9,573 10,814 0.0 0.0   Balance sheet total (assets)   12,606 17,808 22,145 30,638 27,903 27,991 4,884 4,884   Net Debt   5,547 8,309 10,676 15,430 9,573 10,814 -4,884 -4,884     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   8,394 7,613 9,562 14,585 21,181 21,252 0.0 0.0   Gross profit growth   -8.5% -9.3% 25.6% 52.5% 45.2% 0.3% -100.0% 0.0%   Employees   15 14 16 21 26 26 0 0   Employee growth %   -21.1% -6.7% 14.3% 31.3% 23.8% 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)   12,606 17,808 22,145 30,638 27,903 27,991 4,884 4,884   Balance sheet change%   38.4% 41.3% 24.4% 38.4% -8.9% 0.3% -82.6% 0.0%   Added value   445.4 404.3 1,411.7 3,916.9 7,504.4 8,382.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,723 3,622 2,612 290 -5,901 -5,030 -12,819 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 3.0 4.0 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 (%)   -2.7% -6.0% 5.8% 6.4% 21.3% 20.5% 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 %   -2.0% -2.9% 2.8% 3.6% 15.4% 15.6% 0.0% 0.0%   ROI %   -2.5% -3.5% 3.4% 4.3% 19.2% 19.3% 0.0% 0.0%   ROE %   -5.6% -9.6% 8.8% 6.5% 47.7% 34.4% 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 %   31.6% 20.3% 17.8% 13.8% 24.6% 28.2% 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, %   1,245.4% 2,055.2% 756.3% 393.9% 119.2% 129.0% 0.0% 0.0%   Gearing %   139.3% 229.8% 270.4% 366.1% 139.7% 137.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 3.5% 4.1% 5.2% 9.1% 10.7% 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   0.6 0.5 0.5 0.4 0.5 0.6 0.0 0.0   Current Ratio   1.0 0.7 0.9 1.0 1.2 1.3 0.0 0.0   Cash and cash equivalent   0.1 0.0 0.0 0.0 0.0 0.0 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   -196.6 -3,139.8 -1,530.2 -33.1 2,103.9 3,247.3 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  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   30 29 88 187 289 322 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   30 29 88 187 309 322 0 0   EBIT / employee   -15 -32 35 44 174 168 0 0   Net earnings / employee   -16 -26 21 13 102 97 0 0