Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Woodwize Snedkeri 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 2020/12 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% 8.4% 4.2% 4.2% 4.1% 6.6% 10.3% 9.7%   Credit score (0-100)   0 29 47 48 48 36 24 25   Credit rating   N/A BB BBB 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 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   0.0 1,627 2,271 1,917 1,830 1,582 0.0 0.0   EBITDA   0.0 1,055 871 297 195 186 0.0 0.0   EBIT   0.0 1,015 821 245 189 150 0.0 0.0   Pre-tax profit (PTP)   0.0 1,002.8 810.9 235.3 186.3 147.1 0.0 0.0   Net earnings   0.0 842.8 605.1 173.3 151.5 105.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 1,003 811 235 186 147 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 38.9 51.3 27.9 15.7 8.9 0.0 0.0   Shareholders equity total   0.0 883 1,088 861 813 718 678 678   Interest-bearing liabilities   0.0 89.6 395 105 106 0.3 0.0 0.0   Balance sheet total (assets)   0.0 1,533 2,255 1,287 1,373 1,133 678 678   Net Debt   0.0 -463 -602 -408 -599 -740 -621 -621     See the entire balance sheet 1000.0 Volume  2019 N/A 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   0.0 1,627 2,271 1,917 1,830 1,582 0.0 0.0   Gross profit growth   0.0% 0.0% 39.6% -15.6% -4.6% -13.6% -100.0% 0.0%   Employees   0 2 4 4 4 3 0 0   Employee growth %   0.0% 0.0% 100.0% 0.0% 0.0% -25.0% -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 1,533 2,255 1,287 1,373 1,133 678 678   Balance sheet change%   0.0% 0.0% 47.1% -42.9% 6.7% -17.5% -40.2% 0.0%   Added value   0.0 1,054.8 870.6 296.9 241.4 185.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 171 -66 -104 -47 -71 -9 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2019 N/A 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 (%)   0.0% 62.4% 36.1% 12.8% 10.4% 9.5% 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% 66.2% 43.3% 13.8% 14.3% 12.0% 0.0% 0.0%   ROI %   0.0% 104.4% 66.9% 20.0% 20.1% 18.4% 0.0% 0.0%   ROE %   0.0% 95.5% 61.4% 17.8% 18.1% 13.7% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   0.0% 57.6% 48.2% 66.9% 59.2% 63.3% 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, %   0.0% -43.9% -69.2% -137.4% -306.9% -398.7% 0.0% 0.0%   Gearing %   0.0% 10.2% 36.3% 12.1% 13.1% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 27.4% 4.1% 3.9% 3.2% 7.3% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 2.0 1.7 2.5 2.1 2.3 0.0 0.0   Current Ratio   0.0 2.0 1.8 2.7 2.3 2.6 0.0 0.0   Cash and cash equivalent   0.0 552.1 997.6 512.6 705.7 740.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 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   0.0 672.8 893.7 719.0 711.3 651.7 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 N/A 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   0 527 218 74 60 62 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 527 218 74 49 62 0 0   EBIT / employee   0 508 205 61 47 50 0 0   Net earnings / employee   0 421 151 43 38 35 0 0