Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wiggers ejendomme 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 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   0.9% 0.9% 0.9% 0.7% 0.9% 1.1% 8.0% 7.8%   Credit score (0-100)   91 90 89 93 90 82 31 31   Credit rating   A A A AA A A BB BB   Credit limit (kDKK)   7,231.3 8,225.9 7,865.8 9,463.3 9,049.4 4,330.1 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   16,374 19,193 14,866 15,738 18,065 17,719 0.0 0.0   EBITDA   13,268 16,057 11,333 11,087 14,407 14,122 0.0 0.0   EBIT   12,803 15,579 10,856 10,569 13,895 13,595 0.0 0.0   Pre-tax profit (PTP)   10,729.4 11,909.0 9,168.5 11,007.1 20,396.0 9,971.1 0.0 0.0   Net earnings   8,310.2 9,290.6 7,154.6 8,535.6 15,866.2 7,768.5 0.0 0.0   Pre-tax profit without non-rec. items   10,729 11,909 9,169 11,007 20,396 9,971 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   206,986 207,500 209,696 226,573 226,762 237,694 0.0 0.0   Shareholders equity total   87,955 97,246 96,400 97,936 106,802 111,571 107,021 107,021   Interest-bearing liabilities   108,642 101,541 101,027 116,948 106,099 101,483 0.0 0.0   Balance sheet total (assets)   212,901 221,254 221,188 237,142 231,378 238,372 107,021 107,021   Net Debt   106,623 89,723 98,862 114,676 103,037 101,478 -107,021 -107,021     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   16,374 19,193 14,866 15,738 18,065 17,719 0.0 0.0   Gross profit growth   0.0% 17.2% -22.5% 5.9% 14.8% -1.9% -100.0% 0.0%   Employees   5 5 5 5 5 5 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   212,901 221,254 221,188 237,142 231,378 238,372 107,021 107,021   Balance sheet change%   0.0% 3.9% -0.0% 7.2% -2.4% 3.0% -55.1% 0.0%   Added value   13,268.4 16,057.4 11,333.3 11,086.6 14,413.1 14,121.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   206,521 35 1,719 16,359 -323 10,405 -237,694 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   78.2% 81.2% 73.0% 67.2% 76.9% 76.7% 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 %   6.0% 7.2% 5.0% 5.5% 9.5% 5.9% 0.0% 0.0%   ROI %   6.2% 7.4% 5.0% 5.5% 9.7% 5.9% 0.0% 0.0%   ROE %   9.4% 10.0% 7.4% 8.8% 15.5% 7.1% 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 %   41.3% 44.0% 43.6% 41.3% 46.2% 46.8% 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, %   803.6% 558.8% 872.3% 1,034.4% 715.2% 718.6% 0.0% 0.0%   Gearing %   123.5% 104.4% 104.8% 119.4% 99.3% 91.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 3.5% 1.8% 1.4% 1.8% 3.7% 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   0.3 2.7 1.0 0.7 0.3 0.0 0.0 0.0   Current Ratio   0.3 2.7 1.0 0.7 0.3 0.0 0.0 0.0   Cash and cash equivalent   2,018.3 11,818.6 2,165.0 2,271.9 3,061.4 4.4 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   -7,085.5 8,601.4 119.1 -5,266.1 -8,591.1 -10,700.3 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 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   2,654 3,211 2,267 2,217 2,883 2,824 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,654 3,211 2,267 2,217 2,881 2,824 0 0   EBIT / employee   2,561 3,116 2,171 2,114 2,779 2,719 0 0   Net earnings / employee   1,662 1,858 1,431 1,707 3,173 1,554 0 0