Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WAGNER SPRAYTECH SCANDINAVIA 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 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3% 1.3%   Bankruptcy risk   1.7% 1.0% 1.3% 1.3% 1.4% 1.4% 9.5% 9.5%   Credit score (0-100)   75 88 79 80 77 76 26 26   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   5.6 473.3 120.0 186.6 27.7 39.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,940 8,266 11,097 5,392 4,291 5,074 0.0 0.0   EBITDA   882 1,600 2,122 1,026 1,091 1,032 0.0 0.0   EBIT   861 1,032 1,435 656 641 644 0.0 0.0   Pre-tax profit (PTP)   873.4 1,034.1 1,417.2 581.5 584.8 635.2 0.0 0.0   Net earnings   873.4 1,034.1 1,417.2 581.5 584.8 579.0 0.0 0.0   Pre-tax profit without non-rec. items   873 1,034 1,417 582 585 635 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Tangible assets total   28.2 942 902 743 643 738 0.0 0.0   Shareholders equity total   2,774 3,808 5,226 5,807 2,642 3,221 2,720 2,720   Interest-bearing liabilities   0.0 440 375 799 326 298 0.0 0.0   Balance sheet total (assets)   4,485 6,503 11,512 7,730 3,645 4,639 2,720 2,720   Net Debt   -2,487 -3,356 -3,676 -5,776 -1,808 -2,598 -2,720 -2,720     See the entire balance sheet 1000.0 Volume  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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   5,940 8,266 11,097 5,392 4,291 5,074 0.0 0.0   Gross profit growth   63.0% 39.2% 34.3% -51.4% -20.4% 18.2% -100.0% 0.0%   Employees   9 12 11 8 5 6 0 0   Employee growth %   28.6% 33.3% -8.3% -27.3% -37.5% 20.0% -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)   4,485 6,503 11,512 7,730 3,645 4,639 2,720 2,720   Balance sheet change%   46.6% 45.0% 77.0% -32.9% -52.8% 27.3% -41.4% 0.0%   Added value   881.9 1,599.6 2,121.7 1,026.3 1,010.5 1,031.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -42 347 -727 -528 -550 -293 -738 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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 (%)   14.5% 12.5% 12.9% 12.2% 14.9% 12.7% 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 %   23.5% 19.2% 16.2% 6.9% 11.3% 15.6% 0.0% 0.0%   ROI %   37.8% 27.1% 26.2% 10.1% 12.5% 17.8% 0.0% 0.0%   ROE %   37.4% 31.4% 31.4% 10.5% 13.8% 19.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Equity ratio %   61.9% 58.6% 45.4% 75.1% 72.5% 69.4% 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, %   -282.1% -209.8% -173.2% -562.8% -165.7% -251.8% 0.0% 0.0%   Gearing %   0.0% 11.6% 7.2% 13.8% 12.3% 9.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   252.5% 10.0% 9.5% 13.8% 10.0% 3.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Quick Ratio   2.5 2.8 1.8 4.5 4.3 4.1 0.0 0.0   Current Ratio   2.5 2.8 1.8 4.5 4.3 4.1 0.0 0.0   Cash and cash equivalent   2,487.5 3,796.5 4,051.1 6,575.2 2,133.9 2,895.6 0.0 0.0   1000.0 Capital use efficiency  2018 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 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   2,555.1 3,446.0 4,619.8 5,414.5 2,293.3 2,926.4 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 2019/1 2019 2020/1 2020 2021/1 2021 2022/1 2022 2023/1 2023 2024/1 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   98 133 193 128 202 172 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   98 133 193 128 218 172 0 0   EBIT / employee   96 86 130 82 128 107 0 0   Net earnings / employee   97 86 129 73 117 97 0 0