Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wilson Offshore 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   12.8% 21.9% 5.2% 9.1% 1.8% 16.8% 11.8% 11.6%   Credit score (0-100)   19 5 42 26 71 9 20 21   Credit rating   BB B BBB BB A BB BB BB   Credit limit (kDKK)   -0.0 -0.0 0.0 -0.0 4.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,667 -12,553 -3,275 -18,316 2,283 2,125 0.0 0.0   EBITDA   -31,517 -51,901 -29,838 -29,725 2,121 2,125 0.0 0.0   EBIT   -40,821 -135,847 -31,063 -42,962 2,121 2,125 0.0 0.0   Pre-tax profit (PTP)   -50,299.6 -172,223.2 -39,557.4 -47,842.5 3,067.1 3,328.5 0.0 0.0   Net earnings   -50,352.9 -172,293.0 -39,610.7 -47,842.5 3,184.1 3,328.5 0.0 0.0   Pre-tax profit without non-rec. items   -50,300 -172,223 -39,557 -47,842 3,067 3,329 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   237,730 156,962 131,978 550 550 0.0 0.0 0.0   Shareholders equity total   -46,498 -168,791 36,599 -11,244 3,100 6,429 2,929 2,929   Interest-bearing liabilities   279,312 327,331 101,004 83,821 54,682 0.0 0.0 0.0   Balance sheet total (assets)   266,932 174,434 151,364 86,487 58,420 6,452 2,929 2,929   Net Debt   278,840 325,539 96,004 65,807 45,900 -6,437 -2,929 -2,929     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   8,667 -12,553 -3,275 -18,316 2,283 2,125 0.0 0.0   Gross profit growth   -19.9% 0.0% 73.9% -459.3% 0.0% -7.0% -100.0% 0.0%   Employees   127 103 33 0 0 0 0 0   Employee growth %   76.4% -18.9% -68.0% -100.0% 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)   266,932 174,434 151,364 86,487 58,420 6,452 2,929 2,929   Balance sheet change%   61.2% -34.7% -13.2% -42.9% -32.5% -89.0% -54.6% 0.0%   Added value   -31,516.7 -51,900.6 -29,837.9 -29,724.6 15,358.1 2,124.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   85,432 -164,715 -26,208 -144,666 0 -550 0 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 -3.0 -4.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -471.0% 1,082.2% 948.6% 234.6% 92.9% 100.0% 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 %   -16.9% -48.2% -12.6% -34.3% 6.7% 14.9% 0.0% 0.0%   ROI %   -19.0% -52.2% -13.4% -38.6% 7.4% 15.1% 0.0% 0.0%   ROE %   -37.3% -78.1% -37.5% -77.7% 7.1% 69.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -14.8% -49.2% 24.2% -11.5% 5.3% 99.6% 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, %   -884.7% -627.2% -321.8% -221.4% 2,164.1% -303.0% 0.0% 0.0%   Gearing %   -600.7% -193.9% 276.0% -745.5% 1,763.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.6% 4.6% 3.9% 5.5% 3.2% 5.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.0 0.2 0.5 0.7 283.6 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.5 0.7 283.6 0.0 0.0   Cash and cash equivalent   472.5 1,792.0 5,000.6 18,014.3 8,782.3 6,436.7 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -284,382.6 -326,007.5 -95,555.5 -50,519.5 -16,936.7 6,428.8 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -248 -504 -904 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -248 -504 -904 0 0 0 0 0   EBIT / employee   -321 -1,319 -941 0 0 0 0 0   Net earnings / employee   -396 -1,673 -1,200 0 0 0 0 0