Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

E. WIBHOLM 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   2.5% 2.2% 4.9% 8.1% 4.7% 8.0% 12.0% 12.0%   Credit score (0-100)   64 68 44 29 45 30 20 20   Credit rating   BBB BBB BBB BB BBB BB BB BB   Credit limit (kDKK)   0.0 0.1 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   81 127 -30 -154 310 0 0 0   Gross profit   76.0 169 -7.2 -130 300 -20.3 0.0 0.0   EBITDA   76.0 169 -7.2 -130 300 -20.3 0.0 0.0   EBIT   72.0 145 -31.2 -154 286 -20.3 0.0 0.0   Pre-tax profit (PTP)   58.4 127.1 -48.9 -171.7 337.1 290.9 0.0 0.0   Net earnings   58.4 127.1 -48.9 -171.7 337.1 226.1 0.0 0.0   Pre-tax profit without non-rec. items   58.4 127 -48.9 -172 337 291 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   116 92.0 68.0 44.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,626 1,753 1,705 1,758 1,981 2,089 1,592 1,592   Interest-bearing liabilities   4.0 4.0 4.0 4.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,324 2,427 2,393 2,437 2,021 2,154 1,592 1,592   Net Debt   2.9 3.0 -16.9 -13.2 -2,020 -2,076 -1,592 -1,592     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   81 127 -30 -154 310 0 0 0   Net sales growth   -81.1% 57.8% -123.7% 409.8% -301.0% -100.0% 0.0% 0.0%   Gross profit   76.0 169 -7.2 -130 300 -20.3 0.0 0.0   Gross profit growth   -81.9% 122.7% 0.0% -1,704.6% 0.0% 0.0% 0.0% 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)   2,324 2,427 2,393 2,437 2,021 2,154 1,592 1,592   Balance sheet change%   8.1% 4.4% -1.4% 1.8% -17.1% 6.6% -26.1% 0.0%   Added value   76.0 169.2 -7.2 -130.1 310.2 -20.3 0.0 0.0   Added value %   94.0% 132.8% 23.9% 84.5% 100.2% 0.0% 0.0% 0.0%   Investments   112 -48 -48 -48 -58 0 0 0   Net sales trend   -1.0 1.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 -2.0 1.0 -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 %   94.0% 132.8% 23.9% 84.5% 97.0% 0.0% 0.0% 0.0%   EBIT %   89.1% 113.9% 0.0% 0.0% 92.4% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   94.7% 85.8% 432.8% 118.4% 95.3% 100.0% 0.0% 0.0%   Net Earnings %   72.3% 99.7% 161.9% 111.4% 108.9% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   77.2% 118.5% 82.5% 95.9% 113.4% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   72.3% 99.7% 161.9% 111.4% 108.9% 0.0% 0.0% 0.0%   ROA %   3.2% 6.1% -1.3% -6.4% 15.7% 20.5% 0.0% 0.0%   ROI %   4.5% 8.6% -1.8% -8.9% 18.7% 21.0% 0.0% 0.0%   ROE %   3.6% 7.5% -2.8% -9.9% 18.0% 11.1% 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 %   70.0% 72.2% 71.2% 72.2% 98.0% 97.0% 100.0% 100.0%   Relative indebtedness %   863.4% 528.6% -2,278.6% -440.4% 12.8% 0.0% 0.0% 0.0%   Relative net indebtedness %   862.0% 527.8% -2,209.4% -429.3% -639.6% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   3.8% 1.8% 234.1% 10.1% -672.9% 10,216.5% 0.0% 0.0%   Gearing %   0.2% 0.2% 0.2% 0.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   338.5% 453.1% 441.9% 437.0% 663.1% 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   0.0 0.0 0.0 0.0 51.0 33.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 51.0 33.3 0.0 0.0   Cash and cash equivalent   1.1 1.0 20.9 17.2 2,020.1 2,076.4 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 %   1.4% 0.8% -69.1% -11.1% 652.6% 0.0% 0.0% 0.0%   Net working capital   -696.4 -672.8 -667.5 -661.2 934.1 17.5 0.0 0.0   Net working capital %   -862.0% -527.8% 2,209.4% 429.3% 301.7% 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   81 127 -30 -154 310 0 0 0   Added value / employee   76 169 -7 -130 310 -20 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   76 169 -7 -130 300 -20 0 0   EBIT / employee   72 145 -31 -154 286 -20 0 0   Net earnings / employee   58 127 -49 -172 337 226 0 0