Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WHITEAWAY GROUP A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

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

1.0 Bankruptcy Risk  2019 2019/10 2020 2020/10 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Bankruptcy risk for industry   1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1% 1.1%   Bankruptcy risk   0.8% 0.7% 0.7% 0.8% 1.0% 0.9% 4.8% 4.8%   Credit score (0-100)   93 94 92 92 84 88 45 45   Credit rating   AA AA AA AA A A BBB BBB   Credit limit (mDKK)   4.3 1.5 9.7 1.5 0.7 1.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2019 2019/10 2020 2020/10 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Net sales   31 35 28 33 30 37 37 37   Gross profit   12.3 26.5 22.1 26.8 29.9 37.4 0.0 0.0   EBITDA   12.2 26.5 22.1 26.8 20.6 29.1 0.0 0.0   EBIT   12.2 26.5 22.1 26.8 20.6 27.7 0.0 0.0   Pre-tax profit (PTP)   6.2 18.9 20.6 25.5 19.5 26.1 0.0 0.0   Net earnings   3.5 14.9 16.4 19.6 15.4 20.3 0.0 0.0   Pre-tax profit without non-rec. items   6.2 18.9 20.6 25.5 19.5 26.1 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 2019/10 2020 2020/10 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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   0.0 0.0 0.0 0.0 0.0 0.0 96.6 96.6   Interest-bearing liabilities   292 206 459 212 197 203 0.0 0.0   Balance sheet total (assets)   403 313 593 281 279 309 96.6 96.6   Net Debt   209 206 268 210 197 203 -95.8 -95.8     See the entire balance sheet 1.0 Volume  2019 2019/10 2020 2020/10 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Net sales   31 35 28 33 30 37 37 37   Net sales growth   5.2% 11.9% -18.8% 16.1% -8.6% 24.9% 0.0% 0.0%   Gross profit   12.3 26.5 22.1 26.8 29.9 37.4 0.0 0.0   Gross profit growth   -60.3% 116.0% -16.8% 21.4% 11.6% 24.9% -100.0% 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)   403 313 593 281 279 309 97 97   Balance sheet change%   21.9% -22.5% 89.6% -52.6% -0.6% 10.7% -68.8% 0.0%   Added value   12.2 26.5 22.1 26.8 20.6 29.1 0.0 0.0   Added value %   39.3% 76.4% 78.4% 81.9% 69.0% 77.7% 0.0% 0.0%   Investments   0 0 0 0 0 -1 0 0   Net sales trend   3.0 4.0 -1.0 1.0 -1.0 1.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1.0 Profitability  2019 2019/10 2020 2020/10 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A EBITDA %   39.3% 76.4% 78.4% 81.9% 69.0% 77.7% 0.0% 0.0%   EBIT %   39.3% 76.4% 78.4% 81.9% 69.0% 74.0% 0.0% 0.0%   EBIT to gross profit (%)   99.3% 100.0% 100.0% 100.0% 69.0% 74.0% 0.0% 0.0%   Net Earnings %   11.3% 42.8% 58.3% 60.0% 51.3% 54.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   11.3% 42.8% 58.3% 60.0% 51.3% 58.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   19.9% 54.5% 72.9% 77.9% 65.0% 69.8% 0.0% 0.0%   ROA %   3.3% 7.8% 5.1% 6.5% 7.5% 9.4% 0.0% 0.0%   ROI %   3.1% 7.9% 5.2% 6.7% 9.0% 13.8% 0.0% 0.0%   ROE %   1.7% 5.3% 4.7% 5.6% 6.2% 6.9% 0.0% 0.0%   1.0 Solidity  2019 2019/10 2020 2020/10 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0% 100.0%   Relative indebtedness %   1,125.8% 621.1% 1,700.5% 670.7% 933.0% 826.8% 0.0% 0.0%   Relative net indebtedness %   858.6% 622.1% 1,020.3% 666.7% 932.8% 826.8% -256.3% -256.3%   Net int. bear. debt to EBITDA, %   1,714.0% 777.7% 1,211.3% 784.4% 954.2% 699.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.1% 3.5% 0.7% 0.8% 0.8% 0.8% 0.0% 0.0%   1.0 Liquidity  2019 2019/10 2020 2020/10 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Quick Ratio   0.4 0.2 0.7 0.0 0.0 0.1 0.0 0.0   Current Ratio   0.4 0.2 0.7 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   82.9 -0.3 191.8 1.3 0.1 0.0 0.0 0.0   1.0 Capital use efficiency  2019 2019/10 2020 2020/10 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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)   19.4 30.1 68.5 13.1 0.0 0.0 0.0 0.0   Current assets / Net sales %   408.4% 110.7% 1,126.6% 18.8% 14.5% 89.5% 256.3% 256.3%   Net working capital   -168.7 -176.9 -161.4 -213.4 -274.9 -275.7 0.0 0.0   Net working capital %   -543.5% -509.3% -572.6% -651.9% -918.5% -737.4% 0.0% 0.0%   1.0 Employee efficiency  2019 2019/10 2020 2020/10 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 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