Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WICHMANN + BENDTSEN 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   1.3% 1.0% 0.9% 2.5% 1.4% 4.3% 9.3% 8.8%   Credit score (0-100)   81 88 89 60 77 47 26 28   Credit rating   A A A BBB A BBB BB BB   Credit limit (kDKK)   19.7 120.6 235.1 0.0 11.6 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,031 1,880 1,996 1,188 1,504 940 0.0 0.0   EBITDA   545 497 927 40.5 380 -185 0.0 0.0   EBIT   425 376 806 -77.8 262 -280 0.0 0.0   Pre-tax profit (PTP)   420.3 370.6 799.8 -90.0 249.7 -278.2 0.0 0.0   Net earnings   336.0 287.2 623.0 -81.1 195.1 -260.2 0.0 0.0   Pre-tax profit without non-rec. items   420 371 800 -90.0 250 -278 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   511 420 330 242 155 89.7 0.0 0.0   Shareholders equity total   953 1,240 1,863 1,282 1,277 781 581 581   Interest-bearing liabilities   400 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,645 1,666 2,439 1,607 1,512 942 581 581   Net Debt   -260 -415 -1,455 -1,048 -824 -225 -550 -550     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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   2,031 1,880 1,996 1,188 1,504 940 0.0 0.0   Gross profit growth   3.1% -7.5% 6.2% -40.5% 26.6% -37.5% -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)   1,645 1,666 2,439 1,607 1,512 942 581 581   Balance sheet change%   -10.0% 1.3% 46.4% -34.1% -5.9% -37.7% -38.3% 0.0%   Added value   545.1 497.0 927.1 40.5 380.5 -184.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -141 -242 -242 -237 -237 -191 -90 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 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e 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 (%)   20.9% 20.0% 40.4% -6.6% 17.4% -29.8% 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 %   24.5% 22.7% 39.3% -3.8% 16.8% -22.6% 0.0% 0.0%   ROI %   28.9% 27.8% 49.8% -4.8% 19.8% -26.3% 0.0% 0.0%   ROE %   42.8% 26.2% 40.2% -5.2% 15.3% -25.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   57.9% 74.4% 76.4% 79.7% 84.5% 82.9% 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, %   -47.6% -83.5% -157.0% -2,588.0% -216.6% 121.8% 0.0% 0.0%   Gearing %   42.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 2.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   1.3 2.8 3.8 4.5 6.1 5.2 0.0 0.0   Current Ratio   1.3 2.8 3.8 4.5 6.1 5.2 0.0 0.0   Cash and cash equivalent   659.9 415.0 1,455.3 1,047.9 824.1 224.8 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   226.0 653.9 1,400.5 926.7 1,018.2 599.9 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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