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  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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   1.2% 2.3% 3.2% 1.2% 1.0% 0.7% 8.9% 8.9%   Credit score (0-100)   84 66 55 80 85 93 28 28   Credit rating   A BBB BBB A A AA BB BB   Credit limit (kDKK)   156.9 0.1 0.0 134.1 366.1 1,187.7 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   9,176 8,394 7,613 9,562 14,585 21,181 0.0 0.0   EBITDA   1,114 445 404 1,412 3,917 8,028 0.0 0.0   EBIT   409 -230 -454 557 932 4,519 0.0 0.0   Pre-tax profit (PTP)   363.6 -308.6 -692.1 172.6 260.8 3,379.4 0.0 0.0   Net earnings   280.4 -236.5 -365.5 332.9 266.3 2,639.5 0.0 0.0   Pre-tax profit without non-rec. items   364 -309 -692 173 261 3,379 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   740 3,145 4,926 5,478 10,737 9,509 0.0 0.0   Shareholders equity total   4,498 3,981 3,616 3,948 4,215 6,854 2,824 2,824   Interest-bearing liabilities   2,589 5,547 8,309 10,676 15,430 9,573 0.0 0.0   Balance sheet total (assets)   9,106 12,606 17,808 22,145 30,638 27,903 2,824 2,824   Net Debt   2,589 5,547 8,309 10,676 15,430 9,573 -2,824 -2,824     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   9,176 8,394 7,613 9,562 14,585 21,181 0.0 0.0   Gross profit growth   -38.3% -8.5% -9.3% 25.6% 52.5% 45.2% -100.0% 0.0%   Employees   19 15 14 16 21 26 0 0   Employee growth %   -20.8% -21.1% -6.7% 14.3% 31.3% 23.8% -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)   9,106 12,606 17,808 22,145 30,638 27,903 2,824 2,824   Balance sheet change%   18.4% 38.4% 41.3% 24.4% 38.4% -8.9% -89.9% 0.0%   Added value   1,113.9 445.4 404.3 1,411.7 1,786.2 8,028.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -833 2,723 3,622 2,612 290 -5,901 -13,822 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 1.0 2.0 3.0 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 (%)   4.5% -2.7% -6.0% 5.8% 6.4% 21.3% 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 %   5.0% -2.0% -2.9% 2.8% 3.6% 15.4% 0.0% 0.0%   ROI %   7.1% -2.5% -3.5% 3.4% 4.3% 19.2% 0.0% 0.0%   ROE %   6.4% -5.6% -9.6% 8.8% 6.5% 47.7% 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 %   49.4% 31.6% 20.3% 17.8% 13.8% 24.6% 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, %   232.4% 1,245.4% 2,055.2% 756.3% 393.9% 119.2% 0.0% 0.0%   Gearing %   57.6% 139.3% 229.8% 270.4% 366.1% 139.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 2.2% 3.5% 4.1% 5.2% 9.1% 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   1.0 0.6 0.5 0.5 0.4 0.5 0.0 0.0   Current Ratio   1.7 1.0 0.7 0.9 1.0 1.2 0.0 0.0   Cash and cash equivalent   0.1 0.1 0.0 0.0 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   2,983.8 -196.6 -3,139.8 -1,530.2 -33.1 2,103.9 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   59 30 29 88 85 309 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   59 30 29 88 187 309 0 0   EBIT / employee   22 -15 -32 35 44 174 0 0   Net earnings / employee   15 -16 -26 21 13 102 0 0