Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WSC Esbjerg A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   0.8% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.4% 0.4% 0.4% 0.4% 0.7% 5.0% 4.5%   Credit score (0-100)   0 99 100 99 100 94 42 46   Credit rating   N/A AAA AAA AAA AAA AA BBB BBB   Credit limit (kDKK)   0.0 10,186.6 12,040.8 14,323.3 15,383.0 12,264.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 49,558 49,040 83,188 60,366 58,376 0.0 0.0   EBITDA   0.0 31,943 31,187 34,830 23,216 13,281 0.0 0.0   EBIT   0.0 21,313 20,130 20,050 11,360 -1,039 0.0 0.0   Pre-tax profit (PTP)   0.0 15,005.0 14,470.0 15,081.0 12,960.0 -5,810.0 0.0 0.0   Net earnings   0.0 14,998.0 14,463.0 14,168.0 13,938.0 -5,611.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 15,005 14,470 15,081 12,960 -5,810 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 218,678 226,741 230,867 260,210 327,414 0.0 0.0   Shareholders equity total   0.0 76,255 91,705 102,757 125,194 119,617 65,461 65,461   Interest-bearing liabilities   0.0 172,289 194,380 182,439 246,925 277,989 0.0 0.0   Balance sheet total (assets)   0.0 258,732 315,403 346,729 405,189 427,716 65,461 65,461   Net Debt   0.0 158,573 173,932 151,601 224,053 273,119 -55,542 -55,542     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 49,558 49,040 83,188 60,366 58,376 0.0 0.0   Gross profit growth   0.0% 0.0% -1.0% 69.6% -27.4% -3.3% -100.0% 0.0%   Employees   0 0 48 81 89 91 0 0   Employee growth %   0.0% 0.0% 0.0% 68.8% 9.9% 2.2% -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)   0 258,732 315,403 346,729 405,189 427,716 65,461 65,461   Balance sheet change%   0.0% 0.0% 21.9% 9.9% 16.9% 5.6% -84.7% 0.0%   Added value   0.0 31,943.0 31,187.0 34,830.0 26,140.0 13,281.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 208,048 11,133 -12,260 16,796 50,973 -327,414 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 -1.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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% 43.0% 41.0% 24.1% 18.8% -1.8% 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 %   0.0% 8.3% 7.1% 6.4% 4.7% 0.3% 0.0% 0.0%   ROI %   0.0% 8.6% 7.6% 7.4% 5.4% 0.4% 0.0% 0.0%   ROE %   0.0% 20.5% 18.1% 16.2% 14.7% -5.6% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 52.9% 48.1% 52.9% 52.8% 49.9% 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, %   0.0% 496.4% 557.7% 435.3% 965.1% 2,056.5% 0.0% 0.0%   Gearing %   0.0% 225.9% 212.0% 177.5% 197.2% 232.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 7.5% 3.2% 3.2% 2.2% 2.7% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 1.2 0.9 1.0 0.8 0.5 0.0 0.0   Current Ratio   0.0 1.2 0.9 1.0 0.8 0.5 0.0 0.0   Cash and cash equivalent   0.0 13,716.0 20,448.0 30,838.0 22,872.0 4,870.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 7,306.0 -8,997.0 2,192.0 -36,625.0 -83,303.0 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  2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 650 430 294 146 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 650 430 261 146 0 0   EBIT / employee   0 0 419 248 128 -11 0 0   Net earnings / employee   0 0 301 175 157 -62 0 0