Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WDN 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 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   16.4% 19.2% 8.3% 7.6% 6.3% 4.3% 13.7% 13.5%   Credit score (0-100)   12 7 29 31 37 46 16 17   Credit rating   BB B BB BB BBB BBB BB 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)  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   619 861 1,667 2,879 2,845 2,641 0.0 0.0   EBITDA   69.4 214 965 1,829 1,621 1,318 0.0 0.0   EBIT   69.4 214 965 1,816 1,602 1,298 0.0 0.0   Pre-tax profit (PTP)   69.4 212.6 960.3 1,815.9 1,649.5 1,372.8 0.0 0.0   Net earnings   53.5 165.7 748.9 1,416.8 1,284.1 1,071.5 0.0 0.0   Pre-tax profit without non-rec. items   69.4 213 960 1,816 1,650 1,373 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   0.0 0.0 0.0 50.6 63.8 44.7 0.0 0.0   Shareholders equity total   104 219 913 1,467 1,951 1,822 772 772   Interest-bearing liabilities   2.4 15.9 9.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   191 360 1,379 2,449 2,826 2,543 772 772   Net Debt   -127 -276 -1,091 -1,190 -969 -627 -772 -772     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   619 861 1,667 2,879 2,845 2,641 0.0 0.0   Gross profit growth   0.0% 39.0% 93.8% 72.7% -1.2% -7.2% -100.0% 0.0%   Employees   1 1 2 3 3 3 0 0   Employee growth %   0.0% 0.0% 100.0% 50.0% 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)   191 360 1,379 2,449 2,826 2,543 772 772   Balance sheet change%   0.0% 88.4% 283.5% 77.5% 15.4% -10.0% -69.6% 0.0%   Added value   69.4 214.3 965.4 1,828.8 1,614.2 1,317.6 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 38 -6 -38 -45 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 (%)   11.2% 24.9% 57.9% 63.1% 56.3% 49.2% 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 %   36.4% 77.9% 111.0% 95.2% 63.2% 51.2% 0.0% 0.0%   ROI %   65.5% 125.6% 166.8% 152.5% 97.5% 72.8% 0.0% 0.0%   ROE %   51.7% 102.7% 132.3% 119.1% 75.1% 56.8% 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 %   54.6% 61.0% 68.8% 59.9% 69.0% 71.7% 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, %   -182.8% -128.9% -113.0% -65.1% -59.8% -47.6% 0.0% 0.0%   Gearing %   2.4% 7.3% 1.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 18.8% 40.4% 132.9% 0.0% 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   2.2 2.5 3.3 2.4 3.1 3.4 0.0 0.0   Current Ratio   2.2 2.5 2.9 2.4 3.1 3.4 0.0 0.0   Cash and cash equivalent   129.3 292.3 1,100.0 1,190.3 968.8 627.4 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   103.5 205.4 899.0 1,403.0 1,814.9 1,705.6 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   69 214 483 610 538 439 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   69 214 483 610 540 439 0 0   EBIT / employee   69 214 483 605 534 433 0 0   Net earnings / employee   54 166 374 472 428 357 0 0