Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WRE Denmark - Greater Copenhagen 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3% 0.3%   Bankruptcy risk   0.4% 0.4% 0.4% 0.4% 0.4% 1.6% 7.6% 7.6%   Credit score (0-100)   99 100 99 100 99 72 32 32   Credit rating   AAA AAA AAA AAA AAA A BB BB   Credit limit (kDKK)   13,065.7 12,505.7 16,897.0 18,172.0 16,562.0 159.6 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   37,077 21,738 40,464 32,065 13,452 -16,118 0.0 0.0   EBITDA   37,077 21,738 40,464 32,065 13,452 -16,118 0.0 0.0   EBIT   61,474 27,892 62,792 47,265 10,124 -51,118 0.0 0.0   Pre-tax profit (PTP)   30,534.0 14,432.2 33,198.3 25,069.4 5,779.5 -26,796.7 0.0 0.0   Net earnings   23,815.4 11,208.7 25,894.7 19,554.1 4,508.0 -21,161.4 0.0 0.0   Pre-tax profit without non-rec. items   54,931 20,586 55,526 40,269 2,451 -61,797 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   379,500 389,900 412,300 427,500 424,200 389,200 0.0 0.0   Shareholders equity total   96,525 107,733 133,628 153,182 157,690 136,529 136,475 136,475   Interest-bearing liabilities   270,560 265,318 253,213 243,609 236,265 226,399 0.0 0.0   Balance sheet total (assets)   384,206 393,337 415,782 432,888 428,086 395,434 136,475 136,475   Net Debt   267,574 262,801 249,809 238,275 233,273 220,189 -136,475 -136,475     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   37,077 21,738 40,464 32,065 13,452 -16,118 0.0 0.0   Gross profit growth   2,534.4% -41.4% 86.1% -20.8% -58.0% 0.0% 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)   384,206 393,337 415,782 432,888 428,086 395,434 136,475 136,475   Balance sheet change%   161.2% 2.4% 5.7% 4.1% -1.1% -7.6% -65.5% 0.0%   Added value   61,473.6 27,892.4 62,792.2 47,264.6 10,124.0 -51,117.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   239,620 10,400 22,400 15,200 -3,300 -35,000 -389,200 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 -1.0 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 (%)   165.8% 128.3% 155.2% 147.4% 75.3% 317.2% 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 %   23.1% 7.2% 15.5% 11.1% 2.4% -12.4% 0.0% 0.0%   ROI %   23.7% 7.4% 15.9% 11.5% 2.4% -12.8% 0.0% 0.0%   ROE %   43.6% 11.0% 21.5% 13.6% 2.9% -14.4% 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 %   25.1% 27.4% 32.1% 35.4% 36.8% 34.5% 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, %   721.7% 1,208.9% 617.4% 743.1% 1,734.1% -1,366.1% 0.0% 0.0%   Gearing %   280.3% 246.3% 189.5% 159.0% 149.8% 165.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 2.7% 2.8% 2.8% 3.2% 4.6% 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   0.2 0.2 0.2 0.2 0.2 0.3 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.2 0.2 0.3 0.0 0.0   Cash and cash equivalent   2,986.7 2,516.2 3,404.8 5,333.4 2,992.6 6,210.3 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   -14,274.3 -15,505.9 -17,344.3 -17,418.4 -15,563.5 -17,474.1 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   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