Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WENNICK ENTERPRISE A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1%   Bankruptcy risk   0.8% 1.1% 0.6% 0.8% 0.8% 0.7% 9.3% 8.0%   Credit score (0-100)   91 85 97 93 90 95 25 31   Credit rating   A A AA AA AA AA BB BB   Credit limit (kDKK)   1,586.3 546.7 1,601.3 2,058.3 2,731.3 2,921.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,156 1,200 1,479 1,664 1,606 1,022 0.0 0.0   EBITDA   1,806 1,200 1,479 1,664 1,606 1,022 0.0 0.0   EBIT   1,806 2,813 2,404 6,496 8,957 1,224 0.0 0.0   Pre-tax profit (PTP)   467.7 86.4 947.5 7,150.2 12,343.8 1,099.8 0.0 0.0   Net earnings   874.1 -920.0 747.7 5,577.0 9,628.2 857.0 0.0 0.0   Pre-tax profit without non-rec. items   468 86.4 948 7,150 12,344 1,100 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   41,960 43,573 44,498 49,330 56,681 56,884 0.0 0.0   Shareholders equity total   17,242 14,722 14,870 19,847 28,975 29,532 28,232 28,232   Interest-bearing liabilities   24,709 23,808 23,557 23,222 22,893 22,112 0.0 0.0   Balance sheet total (assets)   46,077 44,948 45,834 50,829 58,336 58,914 28,232 28,232   Net Debt   20,696 22,471 22,408 21,798 21,754 20,154 -28,232 -28,232     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,156 1,200 1,479 1,664 1,606 1,022 0.0 0.0   Gross profit growth   134.6% 3.8% 23.2% 12.5% -3.5% -36.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   46,077 44,948 45,834 50,829 58,336 58,914 28,232 28,232   Balance sheet change%   -14.4% -2.4% 2.0% 10.9% 14.8% 1.0% -52.1% 0.0%   Added value   1,806.1 2,813.3 2,404.0 6,496.2 8,956.9 1,224.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,700 1,613 925 4,832 7,351 203 -56,884 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   156.2% 234.4% 162.5% 390.4% 557.7% 119.9% 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 %   3.6% 6.2% 5.3% 16.1% 24.1% 4.0% 0.0% 0.0%   ROI %   3.8% 6.4% 5.4% 16.5% 24.6% 4.1% 0.0% 0.0%   ROE %   5.2% -5.8% 5.1% 32.1% 39.4% 2.9% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   37.4% 32.8% 32.4% 39.0% 49.7% 50.1% 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, %   1,145.9% 1,872.2% 1,515.0% 1,310.0% 1,354.4% 1,972.7% 0.0% 0.0%   Gearing %   143.3% 161.7% 158.4% 117.0% 79.0% 74.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 11.2% 6.2% 2.7% 3.5% 5.6% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.7 0.9 0.9 0.9 1.0 0.9 0.0 0.0   Current Ratio   1.7 0.9 0.9 0.9 1.0 0.9 0.0 0.0   Cash and cash equivalent   4,013.1 1,336.4 1,148.5 1,423.8 1,138.6 1,957.8 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,724.2 -110.5 -229.4 -130.5 3.6 -213.8 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0