Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WEIBEL SCIENTIFIC A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2018 2019/4 2019 N/A 2020 N/A 2021 N/A 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   0.4% 0.0% 0.0% 0.0% 0.4% 0.4% 3.9% 3.8%   Credit score (0-100)   100 0 0 0 100 99 51 51   Credit rating   AAA N/A N/A N/A AAA AAA BBB BBB   Credit limit (mDKK)   38,294.7 0.0 0.0 0.0 46.0 64.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2018 2019/4 2019 N/A 2020 N/A 2021 N/A 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 522 576 576 576   Gross profit   150,502 0.0 0.0 0.0 281 424 0.0 0.0   EBITDA   56,915 0.0 0.0 0.0 40.3 147 0.0 0.0   EBIT   47,617 0.0 0.0 0.0 28.3 134 0.0 0.0   Pre-tax profit (PTP)   53,075.8 0.0 0.0 0.0 17.2 129.5 0.0 0.0   Net earnings   40,390.9 0.0 0.0 0.0 15.9 106.1 0.0 0.0   Pre-tax profit without non-rec. items   53,076 0.0 0.0 0.0 17.2 129 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2018 2019/4 2019 N/A 2020 N/A 2021 N/A 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   134,916 0.0 0.0 0.0 168 160 0.0 0.0   Shareholders equity total   318,865 0.0 0.0 0.0 388 494 313 313   Interest-bearing liabilities   30,929 0.0 0.0 0.0 277 184 0.0 0.0   Balance sheet total (assets)   424,125 0.0 0.0 0.0 852 1,080 313 313   Net Debt   3,511 0.0 0.0 0.0 274 175 -302 -302     See the entire balance sheet 1.0 Volume  2018 2019/4 2019 N/A 2020 N/A 2021 N/A 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 522 576 576 576   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 10.5% 0.0% 0.0%   Gross profit   150,502 0.0 0.0 0.0 281 424 0.0 0.0   Gross profit growth   126,816.9% -100.0% 0.0% 0.0% 0.0% 51.0% -100.0% 0.0%   Employees   123 0 0 0 289 352 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 0.0% 21.8% -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)   424,125 0 0 0 852 1,080 313 313   Balance sheet change%   111,461.3% -100.0% 0.0% 0.0% 0.0% 26.9% -71.1% 0.0%   Added value   56,915.0 0.0 0.0 0.0 28.3 147.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 5.4% 25.5% 0.0% 0.0%   Investments   128,852 -138,325 0 0 210 45 -269 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   3.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1.0 Profitability  2018 2019/4 2019 N/A 2020 N/A 2021 N/A 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 7.7% 25.5% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 5.4% 23.3% 0.0% 0.0%   EBIT to gross profit (%)   31.6% 0.0% 0.0% 0.0% 10.1% 31.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 3.0% 18.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 5.3% 20.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 3.3% 22.5% 0.0% 0.0%   ROA %   26.3% 0.0% 0.0% 0.0% 3.7% 15.5% 0.0% 0.0%   ROI %   29.6% 0.0% 0.0% 0.0% 4.6% 21.1% 0.0% 0.0%   ROE %   25.3% 0.0% 0.0% 0.0% 4.1% 24.0% 0.0% 0.0%   1.0 Solidity  2018 2019/4 2019 N/A 2020 N/A 2021 N/A 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   75.8% 0.0% 0.0% 0.0% 40.2% 42.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 85.2% 92.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 84.6% 90.5% -52.4% -52.4%   Net int. bear. debt to EBITDA, %   6.2% 0.0% 0.0% 0.0% 678.9% 119.2% 0.0% 0.0%   Gearing %   9.7% 0.0% 0.0% 0.0% 71.4% 37.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.3% 0.0% 0.0% 0.0% 10.4% 8.8% 0.0% 0.0%   1.0 Liquidity  2018 2019/4 2019 N/A 2020 N/A 2021 N/A 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   2.4 0.0 0.0 0.0 1.4 1.2 0.0 0.0   Current Ratio   3.7 0.0 0.0 0.0 1.8 1.8 0.0 0.0   Cash and cash equivalent   27,418.0 0.0 0.0 0.0 3.2 8.8 0.0 0.0   1.0 Capital use efficiency  2018 2019/4 2019 N/A 2020 N/A 2021 N/A 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 28.7 21.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 50.9 88.4 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 116.5% 134.9% 52.4% 52.4%   Net working capital   181,928.9 0.0 0.0 0.0 276.4 344.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 53.0% 59.8% 0.0% 0.0%   1.0 Employee efficiency  2018 2019/4 2019 N/A 2020 N/A 2021 N/A 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 2 2 0 0   Added value / employee   463 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   463 0 0 0 0 0 0 0   EBIT / employee   387 0 0 0 0 0 0 0   Net earnings / employee   328 0 0 0 0 0 0 0