Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

S.W. WICHMANN MURERMESTER & ENTREPRENØR 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   5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5% 5.5%   Bankruptcy risk   4.1% 5.3% 4.4% 5.7% 7.5% 6.7% 18.1% 18.1%   Credit score (0-100)   50 42 46 39 31 36 8 8   Credit rating   BBB BBB BBB BBB BB BBB B B   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 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   1,200 582 920 713 554 868 0.0 0.0   EBITDA   150 -111 162 -38.0 -91.1 -37.8 0.0 0.0   EBIT   84.2 -128 145 -44.0 -91.1 -37.8 0.0 0.0   Pre-tax profit (PTP)   97.1 -129.5 143.0 -24.0 -82.1 -36.1 0.0 0.0   Net earnings   74.7 -102.1 109.0 -22.0 -64.0 -49.1 0.0 0.0   Pre-tax profit without non-rec. items   97.1 -130 143 -24.0 -82.1 -36.1 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   273 22.2 6.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   603 501 560 438 73.8 24.8 -100 -100   Interest-bearing liabilities   1.3 1.4 0.0 0.0 0.0 0.0 100 100   Balance sheet total (assets)   1,175 713 895 737 353 257 0.0 0.0   Net Debt   -319 -131 -205 -228 -8.1 -172 100 100     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   1,200 582 920 713 554 868 0.0 0.0   Gross profit growth   41.2% -51.5% 58.2% -22.5% -22.4% 56.8% -100.0% 0.0%   Employees   3 2 2 2 2 2 0 0   Employee growth %   0.0% -33.3% 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)   1,175 713 895 737 353 257 0 0   Balance sheet change%   7.8% -39.4% 25.6% -17.7% -52.1% -27.3% -100.0% 0.0%   Added value   149.9 -111.3 162.0 -38.0 -85.1 -37.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -81 -268 -33 -12 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 -1.0 -2.0 -3.0 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 (%)   7.0% -22.0% 15.8% -6.2% -16.5% -4.4% 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 %   8.8% -13.6% 18.0% -2.6% -14.9% -11.7% 0.0% 0.0%   ROI %   16.4% -22.9% 26.8% -4.0% -30.5% -72.4% 0.0% 0.0%   ROE %   12.5% -18.5% 20.6% -4.4% -25.0% -99.5% 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 %   51.3% 70.2% 62.6% 59.4% 20.9% 9.7% -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, %   -212.7% 117.5% -126.5% 600.0% 8.9% 454.2% 0.0% 0.0%   Gearing %   0.2% 0.3% 0.0% 0.0% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   402.0% 116.3% 278.4% 0.0% 0.0% 0.0% 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   1.5 3.0 2.7 2.5 1.3 1.1 0.0 0.0   Current Ratio   1.5 3.0 2.7 2.5 1.3 1.1 0.0 0.0   Cash and cash equivalent   320.2 132.2 205.0 228.0 8.1 171.9 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   293.6 431.1 528.0 412.0 73.8 24.8 -50.1 -50.1   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   50 -56 81 -19 -43 -19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   50 -56 81 -19 -46 -19 0 0   EBIT / employee   28 -64 73 -22 -46 -19 0 0   Net earnings / employee   25 -51 55 -11 -32 -25 0 0