WICHMANN + BENDTSEN ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Bankruptcy risk for industry  2.0% 2.0% 2.0% 2.0% 2.0%  
Bankruptcy risk  1.0% 0.9% 2.5% 1.4% 4.3%  
Credit score (0-100)  88 89 60 77 47  
Credit rating  A A BBB A BBB  
Credit limit (kDKK)  120.6 235.1 0.0 11.6 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Net sales  0 0 0 0 0  
Gross profit  1,880 1,996 1,188 1,504 940  
EBITDA  497 927 40.5 380 -185  
EBIT  376 806 -77.8 262 -280  
Pre-tax profit (PTP)  370.6 799.8 -90.0 249.7 -278.2  
Net earnings  287.2 623.0 -81.1 195.1 -260.2  
Pre-tax profit without non-rec. items  371 800 -90.0 250 -278  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Tangible assets total  420 330 242 155 89.7  
Shareholders equity total  1,240 1,863 1,282 1,277 781  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,666 2,439 1,607 1,512 942  

Net Debt  -415 -1,455 -1,048 -824 -225  
 
See the entire balance sheet

Volume 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  1,880 1,996 1,188 1,504 940  
Gross profit growth  -7.5% 6.2% -40.5% 26.6% -37.5%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,666 2,439 1,607 1,512 942  
Balance sheet change%  1.3% 46.4% -34.1% -5.9% -37.7%  
Added value  497.0 927.1 40.5 380.5 -184.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -242 -242 -237 -237 -191  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  3.0 4.0 -1.0 1.0 -1.0  

Profitability 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  20.0% 40.4% -6.6% 17.4% -29.8%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  22.7% 39.3% -3.8% 16.8% -22.6%  
ROI %  27.8% 49.8% -4.8% 19.8% -26.3%  
ROE %  26.2% 40.2% -5.2% 15.3% -25.3%  

Solidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Equity ratio %  74.4% 76.4% 79.7% 84.5% 82.9%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -83.5% -157.0% -2,588.0% -216.6% 121.8%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  2.7% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Quick Ratio  2.8 3.8 4.5 6.1 5.2  
Current Ratio  2.8 3.8 4.5 6.1 5.2  
Cash and cash equivalent  415.0 1,455.3 1,047.9 824.1 224.8  

Capital use efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  653.9 1,400.5 926.7 1,018.2 599.9  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
2023
2024/4
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0