Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WOW PARK Skjern ApS 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% 1.5% 1.5%   Bankruptcy risk   2.3% 1.6% 1.7% 1.1% 1.1% 1.0% 8.8% 8.6%   Credit score (0-100)   66 76 72 84 85 85 28 28   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 6.6 3.7 240.0 303.2 364.9 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   2,373 2,147 3,150 3,855 4,144 3,864 0.0 0.0   EBITDA   522 670 1,558 1,805 1,877 1,466 0.0 0.0   EBIT   131 278 666 1,518 1,523 1,075 0.0 0.0   Pre-tax profit (PTP)   80.2 248.7 596.1 1,470.2 1,502.9 1,083.0 0.0 0.0   Net earnings   62.5 192.3 464.9 1,145.2 1,171.4 844.3 0.0 0.0   Pre-tax profit without non-rec. items   80.2 249 596 1,470 1,503 1,083 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   2,392 2,086 1,470 2,004 2,106 2,532 0.0 0.0   Shareholders equity total   1,838 2,030 2,495 2,790 3,712 4,306 4,226 4,226   Interest-bearing liabilities   473 342 239 488 968 673 0.0 0.0   Balance sheet total (assets)   3,469 4,065 5,183 5,165 5,631 5,718 4,226 4,226   Net Debt   -394 -1,187 -3,131 -2,621 -2,254 -2,223 -4,226 -4,226     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   2,373 2,147 3,150 3,855 4,144 3,864 0.0 0.0   Gross profit growth   9.1% -9.5% 46.7% 22.4% 7.5% -6.8% -100.0% 0.0%   Employees   3 4 3 3 3 3 0 0   Employee growth %   50.0% 33.3% -25.0% 0.0% 0.0% 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)   3,469 4,065 5,183 5,165 5,631 5,718 4,226 4,226   Balance sheet change%   7.3% 17.2% 27.5% -0.4% 9.0% 1.5% -26.1% 0.0%   Added value   521.7 670.2 1,557.9 1,804.6 1,809.4 1,466.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -597 -697 -1,508 248 -252 34 -2,532 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  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 (%)   5.5% 13.0% 21.2% 39.4% 36.8% 27.8% 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 %   3.9% 7.4% 14.4% 29.3% 28.3% 19.2% 0.0% 0.0%   ROI %   5.3% 11.5% 25.6% 50.1% 37.7% 22.1% 0.0% 0.0%   ROE %   5.2% 9.9% 20.5% 43.3% 36.0% 21.1% 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 %   53.0% 49.9% 48.1% 54.4% 66.4% 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, %   -75.4% -177.1% -201.0% -145.2% -120.1% -151.6% 0.0% 0.0%   Gearing %   25.7% 16.8% 9.6% 17.5% 26.1% 15.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 7.6% 24.2% 13.3% 3.4% 0.8% 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   0.9 1.2 1.4 1.4 1.9 2.4 0.0 0.0   Current Ratio   0.9 1.2 1.4 1.4 1.9 2.4 0.0 0.0   Cash and cash equivalent   866.8 1,529.2 3,370.0 3,108.6 3,221.6 2,895.6 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   -116.3 263.1 1,141.7 883.8 1,697.5 1,867.6 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  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   174 168 519 602 603 489 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   174 168 519 602 626 489 0 0   EBIT / employee   44 70 222 506 508 358 0 0   Net earnings / employee   21 48 155 382 390 281 0 0