Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WESTERGREEN 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   1.6% 1.6% 1.2% 1.8% 0.9% 1.0% 8.8% 8.8%   Credit score (0-100)   77 75 81 70 88 86 28 28   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   74.6 54.0 1,069.1 27.6 4,152.8 4,294.4 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   -6.3 -12.9 -6.6 -75.0 -14.0 -10.0 0.0 0.0   EBITDA   -12.2 -26.5 -21.6 -85.9 -25.2 -24.1 0.0 0.0   EBIT   -20.5 -34.9 -30.0 -94.2 -33.5 -32.4 0.0 0.0   Pre-tax profit (PTP)   8,615.4 6,838.4 18,417.1 12,513.2 4,720.8 7,432.6 0.0 0.0   Net earnings   8,591.0 6,754.3 18,195.2 12,680.3 4,380.6 7,266.2 0.0 0.0   Pre-tax profit without non-rec. items   8,615 6,838 18,417 12,513 4,721 7,433 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   395 387 379 370 1,164 354 0.0 0.0   Shareholders equity total   28,969 33,473 53,035 65,150 64,776 68,215 5,143 5,143   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 10.0 0.0 0.0   Balance sheet total (assets)   28,977 33,481 53,232 65,158 66,069 70,586 5,143 5,143   Net Debt   -4,358 -4,142 -5,566 -7,270 -9,345 -6,088 -5,143 -5,143     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   -6.3 -12.9 -6.6 -75.0 -14.0 -10.0 0.0 0.0   Gross profit growth   -22.5% -105.9% 48.5% -1,032.2% 81.3% 28.6% 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)   28,977 33,481 53,232 65,158 66,069 70,586 5,143 5,143   Balance sheet change%   35.5% 15.5% 59.0% 22.4% 1.4% 6.8% -92.7% 0.0%   Added value   -12.2 -26.5 -21.6 -85.9 -25.2 -24.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -17 -17 -17 -17 786 -819 -354 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 (%)   328.5% 270.9% 452.3% 125.6% 239.6% 324.4% 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 %   34.2% 21.9% 42.5% 23.8% 7.3% 11.0% 0.0% 0.0%   ROI %   34.2% 21.9% 42.6% 23.8% 7.4% 11.3% 0.0% 0.0%   ROE %   34.1% 21.6% 42.1% 21.5% 6.7% 10.9% 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 %   100.0% 100.0% 99.6% 100.0% 98.0% 96.6% 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, %   35,683.0% 15,606.1% 25,707.4% 8,460.3% 37,051.2% 25,234.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 999.0% 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   875.3 519.7 28.2 942.4 7.2 2.9 0.0 0.0   Current Ratio   875.3 519.7 28.2 942.4 7.2 2.9 0.0 0.0   Cash and cash equivalent   4,358.3 4,141.6 5,565.6 7,269.9 9,345.0 6,097.9 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   3,278.8 196.3 31.8 550.4 -1,158.0 -1,480.8 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