Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

F. WEIEN SVENDSEN A/S 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   5.9% 5.9% 5.9% 5.9% 5.9% 5.9% 5.9% 5.9%   Bankruptcy risk   4.8% 3.6% 1.7% 2.2% 1.9% 3.7% 9.8% 9.8%   Credit score (0-100)   46 54 72 64 70 51 25 25   Credit rating   BBB BBB A BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 2.9 0.1 1.3 0.0 -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   4,509 5,409 7,021 7,233 9,166 9,672 0.0 0.0   EBITDA   450 536 1,261 648 1,571 138 0.0 0.0   EBIT   167 319 1,049 398 1,282 -272 0.0 0.0   Pre-tax profit (PTP)   55.4 257.2 1,032.2 351.3 1,076.5 -618.7 0.0 0.0   Net earnings   35.7 186.2 793.7 247.5 818.0 -506.3 0.0 0.0   Pre-tax profit without non-rec. items   55.4 257 1,032 351 1,076 -619 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   341 241 433 387 756 866 0.0 0.0   Shareholders equity total   813 999 1,793 1,445 2,077 957 -42.6 -42.6   Interest-bearing liabilities   1,188 615 14.3 503 3,448 3,544 708 708   Balance sheet total (assets)   4,564 5,104 6,784 6,445 9,255 8,752 666 666   Net Debt   1,162 576 -306 396 3,386 3,525 708 708     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   4,509 5,409 7,021 7,233 9,166 9,672 0.0 0.0   Gross profit growth   16.6% 19.9% 29.8% 3.0% 26.7% 5.5% -100.0% 0.0%   Employees   12 15 15 14 14 18 0 0   Employee growth %   9.1% 25.0% 0.0% -6.7% 0.0% 28.6% -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)   4,564 5,104 6,784 6,445 9,255 8,752 666 666   Balance sheet change%   6.2% 11.8% 32.9% -5.0% 43.6% -5.4% -92.4% 0.0%   Added value   449.6 535.7 1,260.9 647.7 1,531.9 137.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -505 -331 -122 243 49 -273 -866 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 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 (%)   3.7% 5.9% 14.9% 5.5% 14.0% -2.8% 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 %   3.8% 7.4% 18.2% 7.1% 17.0% -2.3% 0.0% 0.0%   ROI %   6.0% 12.8% 37.8% 17.0% 32.1% -4.1% 0.0% 0.0%   ROE %   4.5% 20.6% 56.9% 15.3% 46.5% -33.4% 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 %   17.8% 19.6% 26.4% 22.6% 22.4% 10.9% -6.0% -6.0%   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, %   258.5% 107.5% -24.3% 61.2% 215.6% 2,556.9% 0.0% 0.0%   Gearing %   146.2% 61.6% 0.8% 34.8% 166.0% 370.2% -1,662.3% -1,662.3%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.2% 11.0% 16.4% 45.5% 13.2% 11.8% 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   0.9 1.3 1.3 1.0 1.4 0.9 0.0 0.0   Current Ratio   1.1 1.6 1.6 1.3 1.9 1.3 0.0 0.0   Cash and cash equivalent   26.0 39.4 320.3 107.0 61.8 19.3 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   425.3 1,600.4 2,195.1 1,061.3 3,664.9 1,680.7 -354.1 -354.1   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   37 36 84 46 109 8 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   37 36 84 46 112 8 0 0   EBIT / employee   14 21 70 28 92 -15 0 0   Net earnings / employee   3 12 53 18 58 -28 0 0