Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wenck Media 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% 1.2% 1.2%   Bankruptcy risk   18.6% 24.0% 11.4% 13.5% 18.4% 15.5% 14.5% 14.5%   Credit score (0-100)   8 4 21 15 7 12 15 15   Credit rating   B B BB BB B BB BB BB   Credit limit (kDKK)   0.0 0.0 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   691 479 382 224 213 100 100 100   Gross profit   499 207 29.9 5.7 4.0 -67.3 0.0 0.0   EBITDA   351 207 29.9 5.7 -49.5 -67.3 0.0 0.0   EBIT   351 207 29.9 5.7 -49.5 -67.3 0.0 0.0   Pre-tax profit (PTP)   252.7 -195.1 -6.1 4.6 -50.5 -67.3 0.0 0.0   Net earnings   194.9 -195.1 -6.1 4.6 -50.5 -67.3 0.0 0.0   Pre-tax profit without non-rec. items   253 -195 -6.1 4.6 -50.5 -67.3 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   195 -0.2 -6.3 38.3 -12.2 -79.5 -120 -120   Interest-bearing liabilities   0.0 57.8 58.5 20.8 20.8 63.8 120 120   Balance sheet total (assets)   266 67.5 89.4 72.6 53.2 25.7 0.0 0.0   Net Debt   -73.9 35.8 -1.6 -25.5 -9.7 60.7 120 120     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   691 479 382 224 213 100 100 100   Net sales growth   0.0% -30.7% -20.1% -41.5% -4.8% -53.0% 0.0% 0.0%   Gross profit   499 207 29.9 5.7 4.0 -67.3 0.0 0.0   Gross profit growth   0.0% -58.5% -85.6% -80.8% -31.0% 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)   266 68 89 73 53 26 0 0   Balance sheet change%   0.0% -74.6% 32.4% -18.8% -26.8% -51.6% -100.0% 0.0%   Added value   351.1 207.1 29.9 5.7 -49.5 -67.3 0.0 0.0   Added value %   50.8% 43.3% 7.8% 2.6% -23.2% -67.3% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 -1.0 -2.0 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 %   50.8% 43.3% 7.8% 2.6% -23.2% -67.3% 0.0% 0.0%   EBIT %   50.8% 43.3% 7.8% 2.6% -23.2% -67.3% 0.0% 0.0%   EBIT to gross profit (%)   70.3% 100.0% 100.0% 100.0% -1,248.6% 100.0% 0.0% 0.0%   Net Earnings %   28.2% -40.8% -1.6% 2.1% -23.7% -67.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   28.2% -40.8% -1.6% 2.1% -23.7% -67.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   36.6% -40.8% -1.6% 2.1% -23.7% -67.3% 0.0% 0.0%   ROA %   132.2% 124.2% 36.5% 6.8% -71.7% -78.9% 0.0% 0.0%   ROI %   180.2% 163.9% 51.3% 9.8% -123.9% -159.1% 0.0% 0.0%   ROE %   100.0% -148.7% -7.7% 7.2% -110.5% -170.7% 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 %   73.4% -0.3% -6.6% 52.8% -18.7% -75.6% -100.0% -100.0%   Relative indebtedness %   10.2% 14.2% 25.0% 15.3% 30.7% 105.3% 119.5% 119.5%   Relative net indebtedness %   -0.5% 9.6% 9.3% -5.4% 16.4% 102.2% 119.5% 119.5%   Net int. bear. debt to EBITDA, %   -21.1% 17.3% -5.4% -443.6% 19.7% -90.3% 0.0% 0.0%   Gearing %   0.0% -25,120.9% -931.5% 54.2% -170.3% -80.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1,392.2% 61.7% 2.8% 5.1% 0.2% 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   3.8 1.0 0.9 2.1 0.8 0.2 0.0 0.0   Current Ratio   3.8 1.0 0.9 2.1 0.8 0.2 0.0 0.0   Cash and cash equivalent   73.9 22.0 60.2 46.3 30.5 3.1 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 27.9 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 %   38.4% 14.1% 23.4% 32.5% 25.0% 25.7% 0.0% 0.0%   Net working capital   194.9 -0.2 -6.3 38.3 -12.2 -79.5 -59.8 -59.8   Net working capital %   28.2% -0.0% -1.6% 17.2% -5.7% -79.5% -59.8% -59.8%   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