Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WindowMaster 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   2.5% 1.6% 2.5% 2.6% 2.5% 2.4% 6.2% 6.2%   Credit score (0-100)   64 75 61 61 61 64 38 38   Credit rating   BBB A BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.1 38.8 0.1 0.0 0.1 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   16,372 15,221 20,013 24,839 23,581 24,868 0.0 0.0   EBITDA   3,494 3,578 4,787 7,051 5,975 6,004 0.0 0.0   EBIT   3,452 3,536 3,548 3,738 2,454 2,305 0.0 0.0   Pre-tax profit (PTP)   3,416.0 3,448.0 3,482.6 3,386.5 2,081.6 1,847.9 0.0 0.0   Net earnings   2,663.0 2,688.4 2,714.1 2,621.9 1,615.9 1,453.0 0.0 0.0   Pre-tax profit without non-rec. items   3,416 3,448 3,483 3,386 2,082 1,848 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   146 104 61.1 7,417 6,642 7,162 0.0 0.0   Shareholders equity total   6,271 5,960 6,374 6,746 6,762 8,215 3,690 3,690   Interest-bearing liabilities   0.0 2,062 8,146 6,927 12,609 5,774 0.0 0.0   Balance sheet total (assets)   15,164 18,150 29,007 34,292 42,454 35,050 3,690 3,690   Net Debt   -6,556 -8,232 -5,868 -3,160 -3,465 -3,001 -2,014 -2,014     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   16,372 15,221 20,013 24,839 23,581 24,868 0.0 0.0   Gross profit growth   2.4% -7.0% 31.5% 24.1% -5.1% 5.5% -100.0% 0.0%   Employees   21 19 23 26 24 25 0 0   Employee growth %   10.5% -9.5% 21.1% 13.0% -7.7% 4.2% -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)   15,164 18,150 29,007 34,292 42,454 35,050 3,690 3,690   Balance sheet change%   -15.4% 19.7% 59.8% 18.2% 23.8% -17.4% -89.5% 0.0%   Added value   3,494.3 3,578.3 4,787.0 7,051.3 5,767.1 6,004.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -85 -85 4,702 2,607 -5,733 -4,615 -7,162 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 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   21.1% 23.2% 17.7% 15.0% 10.4% 9.3% 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 %   21.1% 21.3% 15.2% 12.3% 6.5% 6.1% 0.0% 0.0%   ROI %   35.8% 34.4% 25.3% 21.7% 11.4% 10.8% 0.0% 0.0%   ROE %   41.4% 44.0% 44.0% 40.0% 23.9% 19.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   41.4% 32.8% 22.0% 22.4% 17.6% 26.2% 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, %   -187.6% -230.1% -122.6% -44.8% -58.0% -50.0% 0.0% 0.0%   Gearing %   0.0% 34.6% 127.8% 102.7% 186.5% 70.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.8% 9.1% 1.8% 6.8% 4.3% 5.4% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   2.2 2.1 1.1 1.4 1.4 1.7 0.0 0.0   Current Ratio   2.4 2.1 1.1 1.2 1.2 1.4 0.0 0.0   Cash and cash equivalent   6,556.2 10,293.6 14,014.0 10,086.9 16,074.7 8,774.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   8,705.9 9,544.5 2,320.7 3,231.4 4,910.1 7,755.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   166 188 208 271 240 240 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   166 188 208 271 249 240 0 0   EBIT / employee   164 186 154 144 102 92 0 0   Net earnings / employee   127 141 118 101 67 58 0 0