Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WILSON TOOL INTERNATIONAL 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  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% 1.9% 1.9%   Bankruptcy risk   8.5% 7.7% 8.4% 4.6% 4.2% 8.2% 17.2% 17.0%   Credit score (0-100)   30 33 29 45 48 29 10 10   Credit rating   BB BB BB BBB BBB BB 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)  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   8,546 8,889 7,066 7,643 7,974 7,693 0.0 0.0   EBITDA   -8,414 -7,019 -7,858 157 91.0 -1,537 0.0 0.0   EBIT   -8,414 -7,019 -7,858 157 91.0 -1,537 0.0 0.0   Pre-tax profit (PTP)   -1,249.0 -383.0 -1,316.4 190.0 -5.0 -1,680.4 0.0 0.0   Net earnings   -1,249.0 -383.0 -1,316.4 190.0 -5.0 -1,680.4 0.0 0.0   Pre-tax profit without non-rec. items   -8,503 -7,120 -7,858 190 -5.0 -1,680 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   14.0 125 91.9 102 91.0 52.1 0.0 0.0   Shareholders equity total   -12,587 -2,717 -4,033 -3,843 -3,848 -1,413 -1,923 -1,923   Interest-bearing liabilities   17,517 7,456 8,486 8,078 8,863 4,350 1,923 1,923   Balance sheet total (assets)   6,870 6,584 6,013 6,187 6,184 3,958 0.0 0.0   Net Debt   16,649 6,037 7,409 6,780 7,664 3,662 1,923 1,923     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   8,546 8,889 7,066 7,643 7,974 7,693 0.0 0.0   Gross profit growth   -10.1% 4.0% -20.5% 8.2% 4.3% -3.5% -100.0% 0.0%   Employees   12 11 11 9 10 10 0 0   Employee growth %   9.1% -8.3% 0.0% -18.2% 11.1% 0.0% -100.0% 0.0%   Employee expenses   -7,254.0 -6,737.0 -6,541.9 -5,710.0 -5,627.0 -6,031.3 0.0 0.0   Balance sheet total (assets)   6,870 6,584 6,013 6,187 6,184 3,958 0 0   Balance sheet change%   19.7% -4.2% -8.7% 2.9% -0.0% -36.0% -100.0% 0.0%   Added value   -1,160.0 -282.0 -1,315.9 5,867.0 5,718.0 4,493.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7 111 -33 10 -11 -39 -52 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 (%)   -98.5% -79.0% -111.2% 2.1% 1.1% -20.0% 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 %   -46.1% -48.8% -81.2% 1.9% 0.9% -20.0% 0.0% 0.0%   ROI %   -51.7% -55.9% -95.7% 2.2% 1.1% -23.3% 0.0% 0.0%   ROE %   -19.8% -5.7% -20.9% 3.1% -0.1% -33.1% 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 %   -64.7% -29.2% -40.3% -38.3% -38.4% -26.3% -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, %   -197.9% -86.0% -94.3% 4,318.5% 8,422.0% -238.2% 0.0% 0.0%   Gearing %   -139.2% -274.4% -210.4% -210.2% -230.3% -307.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 0.8% 0.0% 0.0% 1.1% 2.2% 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   0.3 0.6 0.5 0.5 0.5 0.7 0.0 0.0   Current Ratio   0.3 0.7 0.6 0.6 0.6 0.7 0.0 0.0   Cash and cash equivalent   868.0 1,419.0 1,076.7 1,298.0 1,199.0 688.6 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   -12,763.0 -3,018.0 -4,098.9 -3,911.0 -4,228.0 -1,484.6 -961.6 -961.6   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   -97 -26 -120 652 572 449 0 0   Employee expenses / employee   -605 -612 -595 -634 -563 -603 0 0   EBITDA / employee   -701 -638 -714 17 9 -154 0 0   EBIT / employee   -701 -638 -714 17 9 -154 0 0   Net earnings / employee   -104 -35 -120 21 -1 -168 0 0