Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OLE WERNST HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5% 1.5%   Bankruptcy risk   1.5% 1.1% 3.2% 4.7% 11.6% 3.0% 7.4% 7.4%   Credit score (0-100)   79 85 55 44 20 56 33 33   Credit rating   A A BBB BBB BB BBB BB BB   Credit limit (kDKK)   123.8 976.2 0.0 0.0 0.0 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 2,587 2,587 2,587   Gross profit   -25.6 -33.2 -12.4 -5.5 0.0 2,566 0.0 0.0   EBITDA   -25.6 -33.2 -12.4 -5.5 -5,800 2,566 0.0 0.0   EBIT   -25.6 -33.2 -12.4 -5.5 -5,800 2,566 0.0 0.0   Pre-tax profit (PTP)   -1,133.8 2,884.3 2,089.3 4,382.8 -5,801.7 2,565.3 0.0 0.0   Net earnings   -874.1 2,251.3 1,629.6 3,418.6 -4,525.4 2,000.9 0.0 0.0   Pre-tax profit without non-rec. items   -1,134 2,884 2,089 4,383 -5,802 2,565 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   25,954 28,098 30,700 33,644 27,916 29,763 29,370 29,370   Interest-bearing liabilities   39.6 44.9 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   25,999 28,399 31,160 33,836 27,916 30,328 29,370 29,370   Net Debt   -21,337 -24,154 -31,160 -33,836 -27,916 -30,328 -29,370 -29,370     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 2,587 2,587 2,587   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -25.6 -33.2 -12.4 -5.5 0.0 2,566 0.0 0.0   Gross profit growth   -17.5% -29.5% 62.6% 55.5% 0.0% 0.0% -100.0% 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)   25,999 28,399 31,160 33,836 27,916 30,328 29,370 29,370   Balance sheet change%   -4.5% 9.2% 9.7% 8.6% -17.5% 8.6% -3.2% 0.0%   Added value   -25.6 -33.2 -12.4 -5.5 -5,800.3 2,566.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 99.2% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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% 99.2% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 99.2% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 0.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 77.4% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 77.4% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 99.2% 0.0% 0.0%   ROA %   1.5% 10.6% 7.0% 13.5% -18.8% 8.8% 0.0% 0.0%   ROI %   1.5% 10.7% 7.1% 13.6% -18.8% 8.9% 0.0% 0.0%   ROE %   -3.3% 8.3% 5.5% 10.6% -14.7% 6.9% 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 %   99.8% 98.9% 98.5% 99.4% 100.0% 98.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 21.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% -1,150.6% -1,135.4% -1,135.4%   Net int. bear. debt to EBITDA, %   83,328.2% 72,852.5% 251,047.9% 612,412.1% 481.3% -1,181.9% 0.0% 0.0%   Gearing %   0.2% 0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3,873.6% 1.4% 13.3% 0.0% 0.0% 0.0% 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   490.7 80.7 67.8 176.0 0.0 53.7 0.0 0.0   Current Ratio   490.7 80.7 67.8 176.0 0.0 53.7 0.0 0.0   Cash and cash equivalent   21,376.6 24,199.2 31,160.1 33,835.8 27,916.3 30,327.6 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)   71.3 55.0 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% 1,172.4% 1,135.4% 1,135.4%   Net working capital   860.4 249.4 136.8 -68.1 474.4 -271.4 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% -10.5% 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