Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WETTER EJENDOMME 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   5.2% 4.4% 4.4% 2.7% 2.5% 3.9% 12.0% 12.0%   Credit score (0-100)   44 48 47 58 62 50 20 20   Credit rating   BBB BBB BBB BBB 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   334 354 352 447 497 588 0.0 0.0   EBITDA   334 354 352 447 497 588 0.0 0.0   EBIT   241 251 249 302 328 389 0.0 0.0   Pre-tax profit (PTP)   151.1 223.3 223.8 241.7 232.5 29.2 0.0 0.0   Net earnings   125.6 179.6 179.7 197.5 181.1 22.6 0.0 0.0   Pre-tax profit without non-rec. items   151 223 224 242 233 29.2 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   4,404 4,301 4,197 7,906 10,423 13,193 0.0 0.0   Shareholders equity total   1,390 1,569 1,749 1,947 2,128 2,150 1,650 1,650   Interest-bearing liabilities   2,355 2,077 1,745 4,213 3,791 0.0 0.0 0.0   Balance sheet total (assets)   4,436 4,325 4,213 7,924 11,037 14,479 1,650 1,650   Net Debt   2,355 2,077 1,745 4,213 3,791 -908 -1,650 -1,650     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   334 354 352 447 497 588 0.0 0.0   Gross profit growth   -1.6% 6.1% -0.7% 27.0% 11.3% 18.2% -100.0% 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)   4,436 4,325 4,213 7,924 11,037 14,479 1,650 1,650   Balance sheet change%   24.5% -2.5% -2.6% 88.1% 39.3% 31.2% -88.6% 0.0%   Added value   333.7 354.2 351.9 446.8 472.8 587.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   760 -206 -206 3,563 2,348 2,571 -13,193 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 5.0 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 (%)   72.2% 70.9% 70.7% 67.5% 65.9% 66.1% 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 %   6.0% 5.7% 5.8% 5.0% 3.5% 3.0% 0.0% 0.0%   ROI %   6.7% 5.8% 6.0% 5.6% 4.9% 8.3% 0.0% 0.0%   ROE %   9.5% 12.1% 10.8% 10.7% 8.9% 1.1% 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 %   31.3% 36.3% 41.5% 24.6% 19.3% 14.9% 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, %   705.6% 586.4% 495.8% 942.9% 762.7% -154.6% 0.0% 0.0%   Gearing %   169.4% 132.4% 99.8% 216.4% 178.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.5% 1.3% 1.3% 2.1% 2.4% 19.0% 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 0.1 0.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 0.1 0.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 908.2 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   -2,414.1 -2,131.3 -1,848.4 -5,347.8 -7,668.7 -10,367.0 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   334 354 352 447 473 588 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   334 354 352 447 497 588 0 0   EBIT / employee   241 251 249 302 328 389 0 0   Net earnings / employee   126 180 180 198 181 23 0 0