Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WINTHERS EJENDOMSSELSKAB 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   2.1% 2.1% 2.5% 2.2% 1.8% 1.6% 9.9% 9.9%   Credit score (0-100)   69 68 61 66 70 74 25 25   Credit rating   A A BBB BBB A A BB BB   Credit limit (kDKK)   0.1 0.2 0.0 0.1 1.3 5.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   365 496 396 473 772 914 0.0 0.0   EBITDA   365 496 396 473 772 914 0.0 0.0   EBIT   293 424 320 395 688 830 0.0 0.0   Pre-tax profit (PTP)   210.1 328.3 224.3 299.5 594.9 741.1 0.0 0.0   Net earnings   163.9 256.1 175.0 233.6 464.1 578.1 0.0 0.0   Pre-tax profit without non-rec. items   210 328 224 300 595 741 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   6,421 6,726 6,864 7,030 6,946 6,862 0.0 0.0   Shareholders equity total   1,141 1,397 1,572 1,806 2,270 2,848 2,768 2,768   Interest-bearing liabilities   5,094 5,049 4,922 4,839 4,626 3,989 0.0 0.0   Balance sheet total (assets)   6,556 6,916 6,906 7,049 7,517 7,474 2,768 2,768   Net Debt   4,999 4,875 4,897 4,839 4,066 3,387 -2,768 -2,768     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   365 496 396 473 772 914 0.0 0.0   Gross profit growth   -8.1% 35.9% -20.3% 19.6% 63.0% 18.4% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   6,556 6,916 6,906 7,049 7,517 7,474 2,768 2,768   Balance sheet change%   13.1% 5.5% -0.2% 2.1% 6.6% -0.6% -63.0% 0.0%   Added value   365.3 496.3 395.7 473.3 765.7 913.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   886 233 62 88 -168 -168 -6,862 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   80.1% 85.3% 80.8% 83.5% 89.1% 90.8% 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 %   4.7% 6.3% 4.6% 5.7% 9.4% 11.1% 0.0% 0.0%   ROI %   4.9% 6.6% 4.8% 5.9% 9.9% 11.7% 0.0% 0.0%   ROE %   15.5% 20.2% 11.8% 13.8% 22.8% 22.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   17.4% 20.2% 22.8% 25.6% 30.2% 38.1% 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, %   1,368.6% 982.1% 1,237.6% 1,022.3% 526.9% 370.8% 0.0% 0.0%   Gearing %   446.5% 361.4% 313.2% 268.0% 203.8% 140.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 1.9% 1.9% 2.0% 2.0% 2.1% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.1 0.1 0.0 0.0   Cash and cash equivalent   95.1 174.0 25.1 0.0 560.6 601.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -4,294.3 -4,647.7 -4,895.6 -5,017.2 -4,457.6 -3,783.9 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   365 496 396 473 766 914 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   365 496 396 473 772 914 0 0   EBIT / employee   293 424 320 395 688 830 0 0   Net earnings / employee   164 256 175 234 464 578 0 0