Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WSC Esbjerg A/S

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8% 0.8%   Bankruptcy risk   0.5% 0.5% 1.0% 0.9% 2.1% 2.9% 6.2% 6.1%   Credit score (0-100)   99 99 87 89 67 52 13 13   Credit rating   AA AA A A BBB BB BB BB   Credit limit (kDKK)   8,009.0 9,175.7 4,966.4 6,348.1 3.3 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   40,884 39,926 34,467 33,468 10,311 4,071 0.0 0.0   EBITDA   13,663 29,695 20,127 33,228 945 4,071 0.0 0.0   EBIT   -1,450 15,657 4,850 12,640 -10,215 -9,116 0.0 0.0   Pre-tax profit (PTP)   1,679.0 6,738.0 -5,047.0 -1,898.0 -25,757.0 -16,412.0 0.0 0.0   Net earnings   1,676.0 6,832.0 -5,028.0 -1,866.0 -26,681.0 -15,508.0 0.0 0.0   Pre-tax profit without non-rec. items   1,679 6,738 -5,047 -1,898 -25,757 -16,412 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   207,718 233,257 263,340 214,600 279,946 344,752 0.0 0.0   Shareholders equity total   69,469 76,130 71,102 69,236 39,280 27,047 -7,953 -7,953   Interest-bearing liabilities   164,584 245,132 226,281 201,520 236,435 325,609 7,953 7,953   Balance sheet total (assets)   238,477 327,357 299,513 270,881 290,044 356,979 0.0 0.0   Net Debt   157,820 241,312 226,280 201,520 226,573 325,428 7,953 7,953     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   40,884 39,926 34,467 33,468 10,311 4,071 0.0 0.0   Gross profit growth   -0.5% -2.3% -13.7% -2.9% -69.2% -60.5% -100.0% 0.0%   Employees   50 50 50 0 0 0 0 0   Employee growth %   19.0% 0.0% 0.0% -100.0% 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)   238,477 327,357 299,513 270,881 290,044 356,979 0 0   Balance sheet change%   0.4% 37.3% -8.5% -9.6% 7.1% 23.1% -100.0% 0.0%   Added value   13,663.0 29,695.0 20,127.0 33,228.0 10,373.0 4,071.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -14,368 11,501 14,806 -69,328 54,186 51,619 -344,752 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   -3.5% 39.2% 14.1% 37.8% -99.1% -223.9% 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 %   2.8% 3.8% 0.1% 2.0% -7.2% -3.2% 0.0% 0.0%   ROI %   2.8% 3.9% 0.1% 2.0% -7.4% -3.3% 0.0% 0.0%   ROE %   2.4% 9.4% -6.8% -2.7% -49.2% -46.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   62.4% 49.8% 54.7% 59.7% 45.5% 40.8% -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, %   1,155.1% 812.6% 1,124.3% 606.5% 23,976.0% 7,993.8% 0.0% 0.0%   Gearing %   236.9% 322.0% 318.2% 291.1% 601.9% 1,203.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.0% 2.0% 2.2% 3.5% 2.5% 2.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.4 0.4 0.1 0.4 0.1 0.0 0.0 0.0   Current Ratio   0.4 0.4 0.1 0.4 0.1 0.1 0.0 0.0   Cash and cash equivalent   6,764.0 3,820.0 1.0 0.0 9,862.0 181.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   -22,972.0 -81,197.0 -109,462.0 -70,440.0 -148,086.0 -199,144.0 -3,976.5 -3,976.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   273 594 403 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   273 594 403 0 0 0 0 0   EBIT / employee   -29 313 97 0 0 0 0 0   Net earnings / employee   34 137 -101 0 0 0 0 0