Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WEIS & WISE 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% 1.9% 1.9%   Bankruptcy risk   1.4% 2.1% 1.7% 1.2% 3.4% 3.1% 6.6% 6.5%   Credit score (0-100)   80 68 74 80 54 56 36 37   Credit rating   A BBB A A BBB BBB BBB BBB   Credit limit (kDKK)   13.9 0.1 2.5 65.7 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   1,595 1,048 1,122 2,550 1,923 2,056 0.0 0.0   EBITDA   810 158 401 1,223 77.7 95.7 0.0 0.0   EBIT   735 97.7 348 1,183 -24.7 58.1 0.0 0.0   Pre-tax profit (PTP)   712.5 86.2 336.6 1,174.2 -24.6 56.7 0.0 0.0   Net earnings   547.1 60.2 258.1 907.8 -30.1 31.7 0.0 0.0   Pre-tax profit without non-rec. items   713 86.2 337 1,174 -24.6 56.7 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   137 136 83.4 141 520 67.3 0.0 0.0   Shareholders equity total   983 936 1,194 2,101 2,071 2,103 1,703 1,703   Interest-bearing liabilities   164 339 67.2 23.2 279 0.0 0.0 0.0   Balance sheet total (assets)   1,773 1,761 1,960 3,041 4,360 3,892 1,703 1,703   Net Debt   -104 13.3 -381 -826 -1,242 -1,202 -1,690 -1,690     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   1,595 1,048 1,122 2,550 1,923 2,056 0.0 0.0   Gross profit growth   27.5% -34.3% 7.0% 127.4% -24.6% 6.9% -100.0% 0.0%   Employees   0 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)   1,773 1,761 1,960 3,041 4,360 3,892 1,703 1,703   Balance sheet change%   29.1% -0.6% 11.3% 55.1% 43.4% -10.7% -56.2% 0.0%   Added value   810.4 158.3 400.6 1,223.2 15.8 95.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   136 -624 -215 31 280 -496 -67 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 5.0 5.0 -1.0 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 (%)   46.1% 9.3% 31.0% 46.4% -1.3% 2.8% 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 %   47.4% 5.9% 19.1% 47.6% 0.6% 2.8% 0.0% 0.0%   ROI %   65.7% 8.0% 27.5% 70.0% 1.0% 5.1% 0.0% 0.0%   ROE %   71.7% 6.3% 24.2% 55.1% -1.4% 1.5% 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 %   55.5% 53.1% 60.9% 69.1% 47.5% 54.9% 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, %   -12.8% 8.4% -95.2% -67.5% -1,598.8% -1,256.8% 0.0% 0.0%   Gearing %   16.6% 36.2% 5.6% 1.1% 13.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   13.2% 7.2% 9.0% 34.7% 31.7% 41.5% 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   1.4 1.9 2.4 3.1 1.8 2.2 0.0 0.0   Current Ratio   1.4 1.9 2.4 3.1 1.8 2.1 0.0 0.0   Cash and cash equivalent   267.7 325.4 448.6 849.0 1,521.3 1,202.3 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   243.0 648.4 1,038.3 1,951.0 1,737.9 1,972.7 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   0 158 401 1,223 16 96 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 158 401 1,223 78 96 0 0   EBIT / employee   0 98 348 1,183 -25 58 0 0   Net earnings / employee   0 60 258 908 -30 32 0 0