Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WING FOODS 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% 3.5% 3.5%   Bankruptcy risk   1.3% 1.4% 1.7% 1.2% 1.2% 0.7% 7.3% 7.1%   Credit score (0-100)   82 80 73 81 81 94 33 34   Credit rating   A A A A A AA BBB BBB   Credit limit (kDKK)   313.6 178.3 23.6 1,498.6 1,581.9 7,156.3 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   11,343 11,972 15,816 38,944 49,230 31,382 0.0 0.0   EBITDA   5,428 5,851 8,088 29,365 32,956 19,597 0.0 0.0   EBIT   5,185 5,603 7,663 28,788 32,354 18,946 0.0 0.0   Pre-tax profit (PTP)   4,863.4 5,336.2 7,366.8 27,894.6 31,587.3 18,124.4 0.0 0.0   Net earnings   3,757.8 3,983.0 5,792.1 21,496.8 24,213.3 13,862.8 0.0 0.0   Pre-tax profit without non-rec. items   4,863 5,486 7,364 27,895 31,322 18,086 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   1,393 1,605 2,566 4,286 3,240 2,822 0.0 0.0   Shareholders equity total   13,985 15,268 18,060 37,557 53,770 52,633 39,133 39,133   Interest-bearing liabilities   4,389 2,507 11,641 308 12.5 0.1 0.0 0.0   Balance sheet total (assets)   31,797 36,087 56,811 84,580 102,844 80,870 39,133 39,133   Net Debt   1,201 3.5 11,641 -368 -3,892 -19,093 -39,133 -39,133     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   11,343 11,972 15,816 38,944 49,230 31,382 0.0 0.0   Gross profit growth   -3.5% 5.6% 32.1% 146.2% 26.4% -36.3% -100.0% 0.0%   Employees   9 12 14 16 21 22 0 0   Employee growth %   0.0% 33.3% 16.7% 14.3% 31.3% 4.8% -100.0% 0.0%   Employee expenses   -5,914.3 -6,121.0 -7,583.0 -9,521.6 -16,034.7 -11,430.5 0.0 0.0   Balance sheet total (assets)   31,797 36,087 56,811 84,580 102,844 80,870 39,133 39,133   Balance sheet change%   26.3% 13.5% 57.4% 48.9% 21.6% -21.4% -51.6% 0.0%   Added value   11,342.7 11,972.2 15,671.2 38,886.6 48,965.7 31,027.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -187 -36 536 1,142 -1,648 -1,070 -2,822 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 (%)   45.7% 46.8% 48.4% 73.9% 65.7% 60.4% 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 %   20.7% 18.8% 20.3% 42.1% 36.8% 22.3% 0.0% 0.0%   ROI %   33.4% 35.2% 39.6% 88.1% 75.3% 38.4% 0.0% 0.0%   ROE %   25.5% 27.2% 34.8% 77.3% 53.0% 26.1% 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 %   44.0% 42.1% 31.8% 44.4% 52.3% 65.1% 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, %   22.1% 0.1% 143.9% -1.3% -11.8% -97.4% 0.0% 0.0%   Gearing %   31.4% 16.4% 64.5% 0.8% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   35.7% 26.3% 29.3% 31.2% 2,073.2% 37,372.1% 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   1.6 1.6 1.1 1.2 2.1 3.0 0.0 0.0   Current Ratio   1.7 1.8 1.5 1.7 2.4 3.3 0.0 0.0   Cash and cash equivalent   3,188.4 2,503.8 0.0 676.3 3,892.0 19,092.9 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   12,602.6 15,055.1 17,232.3 33,149.7 57,781.5 54,241.4 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   1,260 998 1,119 2,430 2,332 1,410 0 0   Employee expenses / employee   -657 -510 -542 -595 -764 -520 0 0   EBITDA / employee   603 488 578 1,835 1,569 891 0 0   EBIT / employee   576 467 547 1,799 1,541 861 0 0   Net earnings / employee   418 332 414 1,344 1,153 630 0 0