Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIIG HANSEN 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   22.4% 13.0% 15.0% 11.7% 7.7% 9.7% 17.7% 17.4%   Credit score (0-100)   5 17 12 20 31 25 9 9   Credit rating   B BB BB BB BB BB B 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   374 282 542 578 175 118 0.0 0.0   EBITDA   105 -14.3 309 317 46.2 53.8 0.0 0.0   EBIT   105 -14.3 309 317 46.2 53.8 0.0 0.0   Pre-tax profit (PTP)   103.2 -14.3 307.5 324.5 57.5 67.8 0.0 0.0   Net earnings   103.2 -6.4 237.0 251.8 43.8 50.8 0.0 0.0   Pre-tax profit without non-rec. items   103 -14.3 308 325 57.5 67.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -52.7 -59.2 178 430 473 524 349 349   Interest-bearing liabilities   30.9 28.5 27.7 99.9 95.6 35.1 0.0 0.0   Balance sheet total (assets)   69.2 145 353 647 625 627 349 349   Net Debt   -19.0 -98.7 -326 19.9 37.2 -43.5 -349 -349     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   374 282 542 578 175 118 0.0 0.0   Gross profit growth   224.9% -24.6% 92.0% 6.7% -69.7% -32.3% -100.0% 0.0%   Employees   1 1 1 1 1 1 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)   69 145 353 647 625 627 349 349   Balance sheet change%   442.6% 110.1% 143.2% 83.0% -3.3% 0.3% -44.3% 0.0%   Added value   105.4 -14.3 308.5 316.8 46.2 53.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   28.2% -5.1% 57.0% 54.8% 26.4% 45.5% 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 %   72.6% -8.7% 110.6% 65.3% 9.2% 10.8% 0.0% 0.0%   ROI %   683.3% -48.1% 263.7% 88.8% 10.7% 12.0% 0.0% 0.0%   ROE %   252.1% -6.0% 146.7% 82.9% 9.7% 10.2% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -43.3% -28.9% 50.3% 66.4% 75.7% 83.6% 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, %   -18.0% 691.9% -105.6% 6.3% 80.5% -80.7% 0.0% 0.0%   Gearing %   -58.5% -48.2% 15.6% 23.2% 20.2% 6.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   14.2% 0.0% 3.6% 3.0% 1.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.6 0.7 2.0 3.0 4.1 6.1 0.0 0.0   Current Ratio   0.6 0.7 2.0 3.0 4.1 6.1 0.0 0.0   Cash and cash equivalent   49.9 127.3 353.4 80.0 58.4 78.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -52.7 -59.2 177.8 429.6 473.4 524.2 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   105 -14 309 317 46 54 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   105 -14 309 317 46 54 0 0   EBIT / employee   105 -14 309 317 46 54 0 0   Net earnings / employee   103 -6 237 252 44 51 0 0