Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WORLD IMPORT OF SCANDINAVIA HOLDING 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.9% 0.9% 0.5% 0.5% 0.5% 0.5% 8.0% 8.0%   Credit score (0-100)   90 90 99 99 99 99 31 31   Credit rating   A A AAA AAA AAA AAA BB BB   Credit limit (kDKK)   707.4 952.0 1,645.5 1,804.7 2,079.3 2,223.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -33.5 -35.6 -29.7 -42.7 -45.8 -50.7 0.0 0.0   EBITDA   -33.5 -35.6 -29.7 -42.7 -45.8 -50.7 0.0 0.0   EBIT   -33.5 -35.6 -29.7 -42.7 -45.8 -50.7 0.0 0.0   Pre-tax profit (PTP)   1,850.4 2,921.8 4,692.6 1,844.6 2,960.4 2,876.1 0.0 0.0   Net earnings   1,782.9 2,858.8 4,344.5 2,114.1 2,783.5 2,564.6 0.0 0.0   Pre-tax profit without non-rec. items   1,850 2,922 4,693 1,845 2,960 2,876 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   488 488 607 607 689 552 0.0 0.0   Shareholders equity total   10,009 12,760 16,605 18,106 19,889 21,454 16,637 16,637   Interest-bearing liabilities   175 2,261 1,438 608 55.6 58.6 0.0 0.0   Balance sheet total (assets)   10,672 15,647 18,969 18,868 20,307 21,832 16,637 16,637   Net Debt   -588 2,055 1,337 431 -2,235 -2,004 -16,637 -16,637     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -33.5 -35.6 -29.7 -42.7 -45.8 -50.7 0.0 0.0   Gross profit growth   -17.0% -6.3% 16.4% -43.6% -7.3% -10.8% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   10,672 15,647 18,969 18,868 20,307 21,832 16,637 16,637   Balance sheet change%   23.8% 46.6% 21.2% -0.5% 7.6% 7.5% -23.8% 0.0%   Added value   -33.5 -35.6 -29.7 -42.7 -45.8 -50.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 119 0 82 -137 -552 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 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 %   19.4% 22.5% 27.4% 17.4% 15.7% 13.9% 0.0% 0.0%   ROI %   20.0% 23.5% 28.7% 17.9% 15.9% 14.1% 0.0% 0.0%   ROE %   19.4% 25.1% 29.6% 12.2% 14.7% 12.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   93.8% 81.5% 87.5% 96.0% 97.9% 98.3% 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, %   1,757.0% -5,777.0% -4,496.3% -1,009.4% 4,883.1% 3,951.2% 0.0% 0.0%   Gearing %   1.7% 17.7% 8.7% 3.4% 0.3% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.8% 3.0% 2.7% 141.8% 36.7% 96.5% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.9 1.3 1.7 5.4 14.3 14.7 0.0 0.0   Current Ratio   1.9 1.3 1.7 5.4 14.3 14.7 0.0 0.0   Cash and cash equivalent   763.0 206.1 101.9 177.4 2,290.5 2,063.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   576.3 882.5 1,743.5 3,360.9 5,548.0 5,193.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0