Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Egernsund Wienerberger Production A/S 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 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   0.5% 0.5% 0.9% 0.5% 0.5% 0.6% 4.7% 4.6%   Credit score (0-100)   99 99 89 98 98 97 45 46   Credit rating   AA AAA A AA AA AA BBB BBB   Credit limit (kDKK)   8,814.1 11,606.3 10,422.2 15,381.7 16,944.9 26,081.9 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   0 0 0 0 0 0 0 0   Gross profit   45,866 50,906 52,172 70,844 80,588 128,755 0.0 0.0   EBITDA   25,746 29,947 3,483 17,614 25,181 21,303 0.0 0.0   EBIT   20,351 24,750 -5,618 7,364 14,438 -6,922 0.0 0.0   Pre-tax profit (PTP)   21,200.3 27,936.5 -5,767.0 6,622.3 13,054.0 -8,821.0 0.0 0.0   Net earnings   17,000.9 22,965.6 -4,577.6 5,216.1 10,405.0 -8,923.0 0.0 0.0   Pre-tax profit without non-rec. items   21,200 27,937 -5,767 6,622 13,054 -8,821 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   44,667 40,997 71,896 91,319 99,975 208,320 0.0 0.0   Shareholders equity total   71,512 94,615 133,718 138,934 149,339 244,362 242,756 242,756   Interest-bearing liabilities   21,174 7,394 11,855 2,468 384 98,729 0.0 0.0   Balance sheet total (assets)   108,154 123,765 178,031 193,646 185,240 406,590 242,756 242,756   Net Debt   21,170 3,265 5,509 2,299 354 96,053 -241,050 -241,050     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   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   45,866 50,906 52,172 70,844 80,588 128,755 0.0 0.0   Gross profit growth   24.9% 11.0% 2.5% 35.8% 13.8% 59.8% -100.0% 0.0%   Employees   39 39 99 106 108 195 0 0   Employee growth %   2.6% 0.0% 153.8% 7.1% 1.9% 80.6% -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)   108,154 123,765 178,031 193,646 185,240 406,590 242,756 242,756   Balance sheet change%   14.1% 14.4% 43.8% 8.8% -4.3% 119.5% -40.3% 0.0%   Added value   25,745.9 29,946.7 3,483.5 17,613.5 24,687.3 21,303.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7,982 -8,867 22,322 8,729 -2,138 81,797 -208,320 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 -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 %   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 (%)   44.4% 48.6% -10.8% 10.4% 17.9% -5.4% 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 %   22.2% 25.1% -3.7% 4.0% 7.6% -1.4% 0.0% 0.0%   ROI %   24.4% 28.7% -4.3% 4.9% 9.5% -1.6% 0.0% 0.0%   ROE %   26.2% 27.6% -4.0% 3.8% 7.2% -4.5% 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 %   66.1% 76.4% 75.1% 71.7% 80.6% 60.1% 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, %   82.2% 10.9% 158.1% 13.1% 1.4% 450.9% 0.0% 0.0%   Gearing %   29.6% 7.8% 8.9% 1.8% 0.3% 40.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 8.5% 2.4% 10.2% 98.0% 9.5% 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   0.4 1.5 2.2 1.1 1.3 0.6 0.0 0.0   Current Ratio   3.4 3.4 2.9 1.8 2.5 1.4 0.0 0.0   Cash and cash equivalent   4.2 4,128.5 6,346.2 169.3 30.0 2,676.0 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   36,393.1 48,098.1 55,171.7 35,364.6 38,603.0 50,716.0 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 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   660 768 35 166 229 109 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   660 768 35 166 233 109 0 0   EBIT / employee   522 635 -57 69 134 -35 0 0   Net earnings / employee   436 589 -46 49 96 -46 0 0