Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WB Productions 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.2% 3.2%   Bankruptcy risk   3.8% 3.2% 2.9% 1.6% 2.3% 6.5% 5.3% 5.3%   Credit score (0-100)   52 57 58 73 64 36 42 42   Credit rating   BBB BBB BBB A BBB BBB BBB BBB   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)  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 0 0 0 0 0 0   Gross profit   -18.5 -21.7 -163 90.7 298 -16.4 0.0 0.0   EBITDA   -18.5 -21.7 -163 90.7 298 -16.4 0.0 0.0   EBIT   -18.5 -21.7 -163 90.7 65.1 -1,456 0.0 0.0   Pre-tax profit (PTP)   -35.6 -21.8 -162.9 90.4 62.1 -1,454.9 0.0 0.0   Net earnings   -35.6 -21.8 -162.9 90.4 25.8 -1,454.9 0.0 0.0   Pre-tax profit without non-rec. items   -35.6 -21.8 -163 90.4 62.1 -1,455 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   14.4 -7.5 -170 -80.0 -54.2 -1,509 -1,559 -1,559   Interest-bearing liabilities   9,868 9,868 10,903 11,099 10,937 10,973 14,279 14,279   Balance sheet total (assets)   12,605 13,993 14,021 14,509 14,409 12,978 12,720 12,720   Net Debt   9,844 9,866 10,902 11,025 10,726 10,723 14,279 14,279     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 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   -18.5 -21.7 -163 90.7 298 -16.4 0.0 0.0   Gross profit growth   0.0% -17.0% -650.6% 0.0% 228.3% 0.0% 0.0% 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)   12,605 13,993 14,021 14,509 14,409 12,978 12,720 12,720   Balance sheet change%   0.0% 11.0% 0.2% 3.5% -0.7% -9.9% -2.0% 0.0%   Added value   -18.5 -21.7 -162.8 90.7 65.1 -16.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,311 1,459 11,201 420 -466 -2,878 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 1.0 2.0 -1.0 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% 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 (%)   100.0% 100.0% 100.0% 100.0% 21.8% 8,891.9% 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 %   -0.1% -0.2% -1.2% 0.6% 0.4% -10.1% 0.0% 0.0%   ROI %   -0.1% -0.2% -1.6% 0.8% 0.6% -13.3% 0.0% 0.0%   ROE %   -248.3% -0.3% -1.2% 0.6% 0.2% -10.6% 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 %   0.1% -0.1% -1.2% -0.5% -0.4% -10.4% -10.9% -10.9%   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, %   -53,110.9% -45,488.3% -6,696.7% 12,149.3% 3,599.8% -65,506.7% 0.0% 0.0%   Gearing %   68,748.1% -131,908.8% -6,397.6% -13,867.2% -20,173.7% -727.1% -915.8% -915.8%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 0.0% 0.0% 0.0% 0.0% -0.0% 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   0.9 0.8 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.9 0.8 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   24.0 1.7 0.8 73.3 211.1 250.5 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% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1,297.0 -2,777.7 -14,141.9 -14,471.5 -14,212.9 -14,228.6 -7,139.3 -7,139.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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