Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOLIGHUSET WERENBERG 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9% 2.9%   Bankruptcy risk   1.7% 2.5% 2.5% 2.1% 0.6% 14.1% 18.2% 18.0%   Credit score (0-100)   74 63 62 66 96 15 8 8   Credit rating   A BBB BBB A AA BB B B   Credit limit (kDKK)   7.4 0.1 0.1 1.4 2,626.3 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,618 11,953 12,821 19,815 22,205 4,287 0.0 0.0   EBITDA   1,285 1,740 1,092 5,446 5,537 -16,242 0.0 0.0   EBIT   390 1,740 1,092 5,446 4,849 -17,192 0.0 0.0   Pre-tax profit (PTP)   158.0 1,159.7 781.4 4,205.6 4,607.2 -18,689.6 0.0 0.0   Net earnings   116.0 1,159.7 781.4 4,205.6 3,569.1 -18,393.1 0.0 0.0   Pre-tax profit without non-rec. items   158 1,740 1,092 5,446 4,607 -18,690 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   974 0.0 0.0 0.0 741 243 0.0 0.0   Shareholders equity total   5,860 15,020 15,802 17,007 20,576 1,183 -1,317 -1,317   Interest-bearing liabilities   10,443 0.0 0.0 0.0 11,112 26,560 1,317 1,317   Balance sheet total (assets)   22,675 26,528 28,687 38,100 50,283 53,319 0.0 0.0   Net Debt   10,438 0.0 0.0 0.0 10,429 26,537 1,317 1,317     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   9,618 11,953 12,821 19,815 22,205 4,287 0.0 0.0   Gross profit growth   -4.7% 24.3% 7.3% 54.6% 12.1% -80.7% -100.0% 0.0%   Employees   20 23 26 31 42 51 0 0   Employee growth %   0.0% 15.0% 13.0% 19.2% 35.5% 21.4% -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)   22,675 26,528 28,687 38,100 50,283 53,319 0 0   Balance sheet change%   9.8% 17.0% 8.1% 32.8% 32.0% 6.0% -100.0% 0.0%   Added value   1,285.0 1,739.5 1,091.6 5,445.7 4,849.2 -16,242.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -946 -2,651 0 0 1,999 -466 -3,172 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 -1.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   4.1% 14.6% 8.5% 27.5% 21.8% -401.0% 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 %   1.8% 7.1% 4.0% 16.3% 11.0% -33.2% 0.0% 0.0%   ROI %   2.4% 8.1% 4.0% 16.3% 13.8% -57.6% 0.0% 0.0%   ROE %   2.0% 11.1% 5.1% 25.6% 19.0% -169.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   29.1% 100.0% 100.0% 100.0% 46.9% 2.6% -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, %   812.3% 0.0% 0.0% 0.0% 188.3% -163.4% 0.0% 0.0%   Gearing %   178.2% 0.0% 0.0% 0.0% 54.0% 2,245.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 0.0% 0.0% 0.0% 4.4% 7.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.1 0.1 0.0 0.0   Current Ratio   1.2 0.0 0.0 0.0 1.6 0.9 0.0 0.0   Cash and cash equivalent   5.0 0.0 0.0 0.0 683.8 22.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   3,562.0 0.0 0.0 0.0 17,501.5 -2,650.7 -658.5 -658.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   64 76 42 176 115 -318 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   64 76 42 176 132 -318 0 0   EBIT / employee   20 76 42 176 115 -337 0 0   Net earnings / employee   6 50 30 136 85 -361 0 0