Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIELAND MANNER 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1.3% 1.2% 1.3% 1.1% 1.2% 1.3% 7.8% 7.7%   Credit score (0-100)   81 81 78 83 80 80 31 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   257.5 415.8 251.0 1,089.4 742.8 483.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,167 6,744 9,129 14,658 9,803 9,467 0.0 0.0   EBITDA   1,642 1,582 4,187 8,839 5,317 5,330 0.0 0.0   EBIT   1,429 1,374 3,975 8,654 5,159 5,170 0.0 0.0   Pre-tax profit (PTP)   1,378.5 2,809.1 3,340.9 8,492.3 5,165.4 5,327.9 0.0 0.0   Net earnings   1,072.9 2,535.4 2,601.6 6,560.6 4,012.7 4,137.2 0.0 0.0   Pre-tax profit without non-rec. items   1,378 2,809 3,341 8,492 5,165 5,328 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   3,944 3,807 3,652 3,490 3,375 3,216 0.0 0.0   Shareholders equity total   16,205 15,774 18,375 24,936 26,449 28,586 25,086 25,086   Interest-bearing liabilities   2,556 6,799 7,879 3,624 4,104 7,674 0.0 0.0   Balance sheet total (assets)   25,572 30,763 41,099 39,187 39,676 44,385 25,086 25,086   Net Debt   1,764 737 5,070 -2,557 -3,741 -4,409 -25,086 -25,086     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   6,167 6,744 9,129 14,658 9,803 9,467 0.0 0.0   Gross profit growth   -10.7% 9.4% 35.4% 60.6% -33.1% -3.4% -100.0% 0.0%   Employees   6 7 6 7 6 6 0 0   Employee growth %   -14.3% 16.7% -14.3% 16.7% -14.3% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   25,572 30,763 41,099 39,187 39,676 44,385 25,086 25,086   Balance sheet change%   -3.6% 20.3% 33.6% -4.7% 1.2% 11.9% -43.5% 0.0%   Added value   1,642.4 1,581.7 4,187.5 8,839.4 5,344.0 5,329.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -368 -369 -391 -370 -273 -319 -3,216 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   23.2% 20.4% 43.5% 59.0% 52.6% 54.6% 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 %   5.5% 10.4% 9.7% 21.6% 13.4% 12.9% 0.0% 0.0%   ROI %   7.2% 13.7% 13.8% 30.9% 17.6% 16.0% 0.0% 0.0%   ROE %   6.6% 15.9% 15.2% 30.3% 15.6% 15.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   63.4% 51.3% 44.7% 63.6% 66.7% 64.4% 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, %   107.4% 46.6% 121.1% -28.9% -70.4% -82.7% 0.0% 0.0%   Gearing %   15.8% 43.1% 42.9% 14.5% 15.5% 26.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 2.8% 2.2% 2.8% 3.0% 1.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.1 1.1 0.9 1.2 1.7 1.9 0.0 0.0   Current Ratio   2.4 1.8 1.7 2.6 3.1 2.9 0.0 0.0   Cash and cash equivalent   792.5 6,062.0 2,808.8 6,180.1 7,844.5 12,083.1 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   12,696.2 11,038.7 15,501.8 21,931.1 24,613.9 26,839.4 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   274 226 698 1,263 891 888 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   274 226 698 1,263 886 888 0 0   EBIT / employee   238 196 663 1,236 860 862 0 0   Net earnings / employee   179 362 434 937 669 690 0 0