Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FWestergaard 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 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 7.5% 4.9% 4.2% 3.7% 7.4% 7.4%   Credit score (0-100)   0 0 31 44 47 52 33 33   Credit rating   N/A N/A BB BBB BBB BBB 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)  2019 N/A 2020 N/A 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   0.0 0.0 2,525 2,415 2,494 2,962 0.0 0.0   EBITDA   0.0 0.0 1,362 1,035 808 1,033 0.0 0.0   EBIT   0.0 0.0 1,021 653 413 638 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 871.0 585.4 383.1 615.0 0.0 0.0   Net earnings   0.0 0.0 674.1 460.1 293.2 479.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 871 585 383 615 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 448 348 408 296 0.0 0.0   Shareholders equity total   0.0 0.0 714 1,117 950 1,136 617 617   Interest-bearing liabilities   0.0 0.0 1,757 1,015 1,281 702 253 253   Balance sheet total (assets)   0.0 0.0 2,883 2,528 3,085 2,224 870 870   Net Debt   0.0 0.0 1,432 554 -31.8 354 253 253     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 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   0.0 0.0 2,525 2,415 2,494 2,962 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -4.3% 3.2% 18.8% -100.0% 0.0%   Employees   0 0 4 4 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 25.0% 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)   0 0 2,883 2,528 3,085 2,224 870 870   Balance sheet change%   0.0% 0.0% 0.0% -12.3% 22.0% -27.9% -60.9% 0.0%   Added value   0.0 0.0 1,362.5 1,034.9 795.3 1,032.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 1,823 -765 -616 -789 -296 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 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 (%)   0.0% 0.0% 40.4% 27.0% 16.6% 21.5% 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 %   0.0% 0.0% 35.4% 24.1% 14.7% 24.1% 0.0% 0.0%   ROI %   0.0% 0.0% 39.8% 27.4% 18.4% 30.8% 0.0% 0.0%   ROE %   0.0% 0.0% 94.4% 50.3% 28.4% 45.9% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 58.1% 44.2% 30.8% 51.1% 71.0% 71.0%   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, %   0.0% 0.0% 105.1% 53.5% -3.9% 34.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 246.1% 90.8% 134.8% 61.8% 40.9% 40.9%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 17.1% 4.9% 2.6% 2.6% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 1.1 0.5 0.7 0.9 0.0 0.0   Current Ratio   0.0 0.0 1.2 0.6 0.7 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 325.0 460.7 1,313.0 348.8 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 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   0.0 0.0 126.6 -592.5 -556.1 11.7 -126.4 -126.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 N/A 2020 N/A 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   0 0 341 259 159 207 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 341 259 162 207 0 0   EBIT / employee   0 0 255 163 83 128 0 0   Net earnings / employee   0 0 169 115 59 96 0 0