Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WP FINANS 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   1.2% 3.3% 2.4% 1.3% 1.1% 1.2% 7.7% 7.7%   Credit score (0-100)   84 55 62 80 82 82 32 32   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   743.9 0.0 0.3 512.5 1,420.4 1,341.9 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   -22.2 -81.1 -23.5 -28.2 -25.6 -28.0 0.0 0.0   EBITDA   -22.2 -81.1 -23.5 -28.2 -25.6 -28.0 0.0 0.0   EBIT   -22.2 -81.1 -23.5 -28.2 -25.6 -28.0 0.0 0.0   Pre-tax profit (PTP)   2,124.0 -102.6 -217.8 8,431.5 11,770.0 10,626.9 0.0 0.0   Net earnings   2,070.6 43.9 -76.3 8,474.0 11,768.9 10,530.4 0.0 0.0   Pre-tax profit without non-rec. items   2,124 -103 -218 8,431 11,770 10,627 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   26,800 26,733 26,544 34,518 44,287 54,317 39,515 39,515   Interest-bearing liabilities   0.0 34,627 23,382 18,571 13,800 14,360 0.0 0.0   Balance sheet total (assets)   27,431 61,489 50,731 55,442 61,215 71,517 39,515 39,515   Net Debt   0.0 34,627 23,382 18,571 13,800 14,360 -39,515 -39,515     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   -22.2 -81.1 -23.5 -28.2 -25.6 -28.0 0.0 0.0   Gross profit growth   -3.5% -265.5% 71.0% -19.6% 9.1% -9.4% 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)   27,431 61,489 50,731 55,442 61,215 71,517 39,515 39,515   Balance sheet change%   0.4% 124.2% -17.5% 9.3% 10.4% 16.8% -44.7% 0.0%   Added value   -22.2 -81.1 -23.5 -28.2 -25.6 -28.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   7.8% 1.8% 1.3% 17.3% 21.4% 16.9% 0.0% 0.0%   ROI %   7.9% 1.8% 1.4% 17.9% 22.4% 17.7% 0.0% 0.0%   ROE %   7.7% 0.2% -0.3% 27.8% 29.9% 21.4% 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 %   97.7% 43.5% 52.3% 62.3% 72.3% 76.0% 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, %   0.0% -42,700.0% -99,297.8% -65,931.8% -53,896.3% -51,285.4% 0.0% 0.0%   Gearing %   0.0% 129.5% 88.1% 53.8% 31.2% 26.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 5.2% 3.4% 3.7% 4.4% 4.0% 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   11.6 0.6 4.0 3.2 2.6 4.8 0.0 0.0   Current Ratio   11.6 0.6 4.0 3.2 2.6 4.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   6,693.6 -5,176.0 14,817.8 11,779.8 9,399.8 16,852.6 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   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