Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WVH ApS 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.4% 3.3% 1.6% 1.7% 1.4% 1.7% 12.2% 12.2%   Credit score (0-100)   56 56 75 72 77 72 19 19   Credit rating   BBB BBB A A A A BB BB   Credit limit (kDKK)   0.0 0.0 1.7 0.7 5.1 1.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 369 377 388 423 423 423   Gross profit   210 149 322 215 288 362 0.0 0.0   EBITDA   210 149 322 215 288 362 0.0 0.0   EBIT   180 115 288 181 254 328 0.0 0.0   Pre-tax profit (PTP)   48.6 -13.5 108.4 98.0 194.9 159.1 0.0 0.0   Net earnings   37.9 -10.5 84.5 76.4 152.0 124.1 0.0 0.0   Pre-tax profit without non-rec. items   48.6 -13.5 108 98.0 195 159 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   5,385 5,351 5,317 5,283 5,249 5,215 0.0 0.0   Shareholders equity total   328 318 402 479 631 755 505 505   Interest-bearing liabilities   4,921 4,889 4,704 4,582 4,398 4,191 0.0 0.0   Balance sheet total (assets)   5,436 5,422 5,408 5,325 5,332 5,274 505 505   Net Debt   4,888 4,847 4,620 4,547 4,321 4,139 -505 -505     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 0 369 377 388 423 423 423   Net sales growth   0.0% 0.0% 0.0% 2.0% 3.0% 8.9% 0.0% 0.0%   Gross profit   210 149 322 215 288 362 0.0 0.0   Gross profit growth   -17.5% -29.2% 116.4% -33.2% 33.7% 25.9% -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)   5,436 5,422 5,408 5,325 5,332 5,274 505 505   Balance sheet change%   0.1% -0.3% -0.3% -1.5% 0.1% -1.1% -90.4% 0.0%   Added value   210.3 148.9 322.1 215.2 287.7 362.1 0.0 0.0   Added value %   0.0% 0.0% 87.2% 57.1% 74.1% 85.6% 0.0% 0.0%   Investments   -60 -68 -68 -68 -68 -68 -5,215 0   Net sales trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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% 87.2% 57.1% 74.1% 85.6% 0.0% 0.0%   EBIT %   0.0% 0.0% 78.0% 48.1% 65.4% 77.6% 0.0% 0.0%   EBIT to gross profit (%)   85.6% 77.2% 89.4% 84.2% 88.2% 90.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 22.9% 20.3% 39.2% 29.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 32.1% 29.3% 47.9% 37.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 29.3% 26.0% 50.2% 37.6% 0.0% 0.0%   ROA %   3.3% 2.1% 5.3% 3.4% 7.3% 6.2% 0.0% 0.0%   ROI %   3.4% 2.2% 5.5% 3.5% 7.5% 6.4% 0.0% 0.0%   ROE %   12.3% -3.3% 23.5% 17.4% 27.4% 17.9% 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 %   6.0% 5.9% 7.4% 9.0% 11.8% 14.3% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 1,326.0% 1,252.8% 1,174.4% 1,032.9% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 1,303.2% 1,243.5% 1,154.6% 1,020.5% -119.4% -119.4%   Net int. bear. debt to EBITDA, %   2,324.2% 3,256.4% 1,434.4% 2,112.7% 1,502.0% 1,142.9% 0.0% 0.0%   Gearing %   1,499.2% 1,538.8% 1,169.5% 957.2% 697.4% 555.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 2.6% 3.7% 1.8% 4.3% 3.9% 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   33.2 41.6 84.1 35.0 77.0 52.5 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% 24.5% 11.0% 21.4% 14.0% 119.4% 119.4%   Net working capital   -2,635.7 -2,718.4 -2,870.4 -2,990.9 -4,476.0 -4,308.5 0.0 0.0   Net working capital %   0.0% 0.0% -777.2% -793.8% -1,153.0% -1,018.9% 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   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