Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WAYS Logistics A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   10.9% 9.6% 6.6% 4.9% 2.7% 3.3% 11.7% 11.4%   Credit score (0-100)   23 25 35 44 59 55 21 21   Credit rating   BB BB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   5,765 0 0 0 0 0 0 0   Gross profit   605 3,416 5,963 9,359 13,623 10,505 0.0 0.0   EBITDA   192 1,754 2,160 3,908 7,896 3,142 0.0 0.0   EBIT   192 1,754 2,160 3,908 7,896 3,142 0.0 0.0   Pre-tax profit (PTP)   151.4 1,752.9 2,191.4 3,917.2 8,018.9 3,255.5 0.0 0.0   Net earnings   118.1 1,360.6 1,696.9 3,042.2 6,244.2 2,528.3 0.0 0.0   Pre-tax profit without non-rec. items   151 1,753 2,191 3,917 8,019 3,255 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   258 1,619 2,316 5,358 9,602 7,630 3,980 3,980   Interest-bearing liabilities   496 0.0 310 32.2 10.5 0.0 0.0 0.0   Balance sheet total (assets)   2,030 5,709 11,285 15,459 19,753 20,092 3,980 3,980   Net Debt   128 -1,273 -1,890 -3,850 -8,596 -7,294 -3,980 -3,980     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   5,765 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   605 3,416 5,963 9,359 13,623 10,505 0.0 0.0   Gross profit growth   0.0% 465.0% 74.6% 57.0% 45.5% -22.9% -100.0% 0.0%   Employees   1 3 6 8 8 10 0 0   Employee growth %   0.0% 200.0% 100.0% 33.3% 0.0% 25.0% -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)   2,030 5,709 11,285 15,459 19,753 20,092 3,980 3,980   Balance sheet change%   0.0% 181.2% 97.7% 37.0% 27.8% 1.7% -80.2% 0.0%   Added value   191.5 1,753.6 2,159.9 3,908.5 7,896.2 3,142.3 0.0 0.0   Added value %   3.3% 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 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 %   3.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   3.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   31.7% 51.3% 36.2% 41.8% 58.0% 29.9% 0.0% 0.0%   Net Earnings %   2.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   2.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   9.4% 45.4% 25.9% 29.3% 45.5% 16.3% 0.0% 0.0%   ROI %   25.4% 145.8% 102.8% 97.9% 106.9% 37.7% 0.0% 0.0%   ROE %   45.8% 145.0% 86.3% 79.3% 83.5% 29.3% 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 %   12.7% 28.4% 20.5% 34.7% 48.6% 38.0% 100.0% 100.0%   Relative indebtedness %   30.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   24.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   66.6% -72.6% -87.5% -98.5% -108.9% -232.1% 0.0% 0.0%   Gearing %   192.0% 0.0% 13.4% 0.6% 0.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   16.2% 1.9% 6.3% 4.4% 1.4% 15.9% 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   1.1 1.4 1.3 1.5 1.9 1.6 0.0 0.0   Current Ratio   1.1 1.4 1.3 1.5 1.9 1.6 0.0 0.0   Cash and cash equivalent   368.0 1,273.2 2,200.2 3,881.8 8,606.6 7,293.7 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)   100.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   89.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   35.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   258.1 1,619.8 2,278.1 5,316.8 9,520.0 7,563.6 0.0 0.0   Net working capital %   4.5% 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   5,765 0 0 0 0 0 0 0   Added value / employee   192 585 360 489 987 314 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   192 585 360 489 987 314 0 0   EBIT / employee   192 585 360 489 987 314 0 0   Net earnings / employee   118 454 283 380 781 253 0 0