Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VON WOWERN EJENDOMME 3 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   1.5% 1.5% 1.6% 1.4% 1.2% 1.3% 8.4% 8.4%   Credit score (0-100)   78 77 74 78 80 81 29 29   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   40.8 52.5 25.4 102.9 295.0 248.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,395 1,953 1,622 1,482 1,724 1,727 0.0 0.0   EBITDA   2,375 1,878 1,592 1,442 1,667 1,677 0.0 0.0   EBIT   2,275 2,113 1,692 2,001 1,557 1,597 0.0 0.0   Pre-tax profit (PTP)   1,458.1 1,693.1 1,282.4 1,705.7 874.2 762.3 0.0 0.0   Net earnings   1,137.4 1,320.6 957.0 1,280.2 681.6 594.6 0.0 0.0   Pre-tax profit without non-rec. items   1,458 1,693 1,282 1,706 874 762 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   36,800 39,025 34,350 29,600 29,625 30,200 0.0 0.0   Shareholders equity total   8,164 9,485 10,442 11,722 12,403 12,998 12,798 12,798   Interest-bearing liabilities   26,839 28,321 22,328 18,759 15,745 14,763 0.0 0.0   Balance sheet total (assets)   37,756 40,714 35,611 33,259 30,848 30,298 12,798 12,798   Net Debt   26,031 28,312 21,380 18,714 14,625 14,763 -12,798 -12,798     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   2,395 1,953 1,622 1,482 1,724 1,727 0.0 0.0   Gross profit growth   3.5% -18.5% -17.0% -8.6% 16.3% 0.2% -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)   37,756 40,714 35,611 33,259 30,848 30,298 12,798 12,798   Balance sheet change%   -3.7% 7.8% -12.5% -6.6% -7.2% -1.8% -57.8% 0.0%   Added value   2,275.1 2,113.5 1,691.8 2,000.6 1,556.8 1,596.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -100 2,225 -4,675 -4,750 25 575 -30,200 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   95.0% 108.2% 104.3% 135.0% 90.3% 92.4% 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 %   5.9% 5.4% 4.4% 5.8% 4.9% 5.2% 0.0% 0.0%   ROI %   6.0% 5.5% 4.5% 5.9% 4.9% 5.3% 0.0% 0.0%   ROE %   15.1% 15.0% 9.6% 11.6% 5.7% 4.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   21.6% 23.3% 29.3% 35.2% 40.2% 42.9% 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, %   1,096.0% 1,507.4% 1,343.1% 1,297.4% 877.5% 880.1% 0.0% 0.0%   Gearing %   328.7% 298.6% 213.8% 160.0% 126.9% 113.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 1.5% 1.6% 1.4% 4.0% 5.5% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.5 0.3 0.4 0.8 0.6 0.1 0.0 0.0   Current Ratio   0.5 0.3 0.4 0.8 0.6 0.1 0.0 0.0   Cash and cash equivalent   808.1 9.2 948.6 44.4 1,120.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -979.9 -3,220.8 -2,264.3 -661.1 -662.0 -1,477.9 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   2,275 2,113 1,692 2,001 1,557 1,597 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,375 1,878 1,592 1,442 1,667 1,677 0 0   EBIT / employee   2,275 2,113 1,692 2,001 1,557 1,597 0 0   Net earnings / employee   1,137 1,321 957 1,280 682 595 0 0