Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Carsten Wendt ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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   4.4% 3.3% 2.9% 4.1% 2.8% 2.3% 11.7% 11.7%   Credit score (0-100)   48 55 57 48 58 65 21 21   Credit rating   BBB BBB 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   0 0 0 0 0 0 0 0   Gross profit   259 806 987 883 891 995 0.0 0.0   EBITDA   -177 185 60.2 90.5 411 446 0.0 0.0   EBIT   214 175 10.8 50.0 363 780 0.0 0.0   Pre-tax profit (PTP)   64.2 230.4 166.0 5.2 572.9 582.8 0.0 0.0   Net earnings   49.8 233.2 132.4 1.4 562.0 461.7 0.0 0.0   Pre-tax profit without non-rec. items   64.2 230 166 5.2 573 583 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   2,762 4,600 6,122 6,472 4,839 6,502 0.0 0.0   Shareholders equity total   1,291 1,524 1,656 1,658 2,220 2,559 2,412 2,412   Interest-bearing liabilities   2,901 2,937 3,589 3,527 1,859 3,064 0.0 0.0   Balance sheet total (assets)   4,515 5,048 6,819 6,869 5,044 7,257 2,412 2,412   Net Debt   2,900 2,909 3,589 3,527 1,791 3,064 -2,412 -2,412     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   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   259 806 987 883 891 995 0.0 0.0   Gross profit growth   -59.7% 211.9% 22.4% -10.6% 1.0% 11.6% -100.0% 0.0%   Employees   2 2 0 2 0 0 0 0   Employee growth %   100.0% 0.0% -100.0% 0.0% -100.0% 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)   4,515 5,048 6,819 6,869 5,044 7,257 2,412 2,412   Balance sheet change%   -29.4% 11.8% 35.1% 0.7% -26.6% 43.9% -66.8% 0.0%   Added value   221.5 185.1 60.2 90.5 403.1 941.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,002 1,828 1,472 310 -1,681 1,501 -6,502 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 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 %   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 (%)   82.6% 21.7% 1.1% 5.7% 40.7% 78.4% 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 %   3.9% 7.6% 5.9% 2.6% 13.3% 12.7% 0.0% 0.0%   ROI %   4.2% 8.1% 6.4% 2.9% 15.2% 15.4% 0.0% 0.0%   ROE %   3.9% 16.6% 8.3% 0.1% 29.0% 19.3% 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 %   28.6% 30.3% 24.3% 24.1% 44.3% 35.3% 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, %   -1,634.2% 1,571.9% 5,958.9% 3,894.9% 436.0% 687.6% 0.0% 0.0%   Gearing %   224.8% 192.8% 216.7% 212.8% 83.8% 119.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 4.5% 5.6% 4.9% 8.2% 8.0% 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   0.3 0.7 0.6 0.2 0.4 0.4 0.0 0.0   Current Ratio   1.6 0.7 0.6 0.3 0.4 0.4 0.0 0.0   Cash and cash equivalent   0.3 28.7 0.0 0.0 68.5 0.0 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)   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   664.3 -167.2 -405.4 -975.0 -305.0 -1,260.0 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  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   0 0 0 0 0 0 0 0   Added value / employee   111 93 0 45 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -89 93 0 45 0 0 0 0   EBIT / employee   107 88 0 25 0 0 0 0   Net earnings / employee   25 117 0 1 0 0 0 0