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  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% 1.3% 1.3%   Bankruptcy risk   0.9% 0.8% 0.7% 1.1% 1.4% 1.4% 5.2% 5.0%   Credit score (0-100)   92 92 94 83 77 77 43 44   Credit rating   A AA AA A A A BBB BBB   Credit limit (kDKK)   1,145.0 1,196.7 1,436.2 771.2 118.7 171.2 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   15,993 16,372 15,221 20,013 24,839 23,581 0.0 0.0   EBITDA   3,761 3,494 3,578 4,787 7,051 5,975 0.0 0.0   EBIT   3,743 3,452 3,536 3,548 3,738 2,454 0.0 0.0   Pre-tax profit (PTP)   3,751.8 3,416.0 3,448.0 3,482.6 3,386.5 2,081.6 0.0 0.0   Net earnings   2,924.8 2,663.0 2,688.4 2,714.1 2,621.9 1,615.9 0.0 0.0   Pre-tax profit without non-rec. items   3,752 3,416 3,448 3,483 3,386 2,082 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   189 146 104 61.1 7,417 6,642 0.0 0.0   Shareholders equity total   6,608 6,271 5,960 6,374 6,746 6,762 6,237 6,237   Interest-bearing liabilities   1,853 0.0 2,062 8,146 6,927 12,609 0.0 0.0   Balance sheet total (assets)   17,922 15,164 18,150 29,007 34,292 42,454 6,237 6,237   Net Debt   -4,571 -6,556 -8,232 -5,868 -3,160 -3,465 -3,125 -3,125     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   15,993 16,372 15,221 20,013 24,839 23,581 0.0 0.0   Gross profit growth   -8.1% 2.4% -7.0% 31.5% 24.1% -5.1% -100.0% 0.0%   Employees   19 21 19 23 26 24 0 0   Employee growth %   -9.5% 10.5% -9.5% 21.1% 13.0% -7.7% -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)   17,922 15,164 18,150 29,007 34,292 42,454 6,237 6,237   Balance sheet change%   -2.9% -15.4% 19.7% 59.8% 18.2% 23.8% -85.3% 0.0%   Added value   3,760.5 3,494.3 3,578.3 4,787.0 4,977.1 5,974.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   130 -85 -85 4,702 2,607 -5,733 -6,642 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 (%)   23.4% 21.1% 23.2% 17.7% 15.0% 10.4% 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 %   21.0% 21.1% 21.3% 15.2% 12.3% 6.5% 0.0% 0.0%   ROI %   36.8% 35.8% 34.4% 25.3% 21.7% 11.4% 0.0% 0.0%   ROE %   56.8% 41.4% 44.0% 44.0% 40.0% 23.9% 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 %   36.9% 41.4% 32.8% 22.0% 22.4% 17.6% 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, %   -121.6% -187.6% -230.1% -122.6% -44.8% -58.0% 0.0% 0.0%   Gearing %   28.0% 0.0% 34.6% 127.8% 102.7% 186.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 8.8% 9.1% 1.8% 6.8% 4.3% 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   1.9 2.2 2.1 1.1 1.4 1.4 0.0 0.0   Current Ratio   2.0 2.4 2.1 1.1 1.2 1.2 0.0 0.0   Cash and cash equivalent   6,424.7 6,556.2 10,293.6 14,014.0 10,086.9 16,074.7 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   8,663.5 8,705.9 9,544.5 2,320.7 3,231.4 4,910.1 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   198 166 188 208 191 249 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   198 166 188 208 271 249 0 0   EBIT / employee   197 164 186 154 144 102 0 0   Net earnings / employee   154 127 141 118 101 67 0 0