Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

PETER WULF-ANDERSEN HOLDING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4% 0.4%   Bankruptcy risk   0.8% 3.6% 2.1% 5.0% 2.0% 1.9% 7.8% 7.8%   Credit score (0-100)   94 54 67 42 68 69 31 31   Credit rating   AA BBB A BBB A A BB BB   Credit limit (kDKK)   2,806.2 0.0 6.0 0.0 11.5 25.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   2,754 76,744 492 0 0 0 0 0   Gross profit   3,564 76,716 358 -131 -133 -140 0.0 0.0   EBITDA   3,564 76,716 358 -131 -133 -140 0.0 0.0   EBIT   3,564 76,716 358 -131 -133 -140 0.0 0.0   Pre-tax profit (PTP)   4,033.8 77,428.8 12,453.5 -7,127.1 3,926.3 10,763.0 0.0 0.0   Net earnings   3,934.0 77,278.2 9,820.1 -5,559.2 3,063.5 8,387.2 0.0 0.0   Pre-tax profit without non-rec. items   4,034 77,429 12,453 -7,127 3,926 10,763 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   28,535 96,813 105,033 98,754 99,317 105,505 102,880 102,880   Interest-bearing liabilities   0.0 7.0 1,512 561 80.0 823 0.0 0.0   Balance sheet total (assets)   28,654 96,984 109,145 99,562 99,642 107,932 102,880 102,880   Net Debt   -3,117 -96,925 -107,632 -95,126 -95,318 -103,080 -102,880 -102,880     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   2,754 76,744 492 0 0 0 0 0   Net sales growth   119.0% 2,686.4% -99.4% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   3,564 76,716 358 -131 -133 -140 0.0 0.0   Gross profit growth   -13.1% 2,052.7% -99.5% 0.0% -1.2% -5.8% 0.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   28,654 96,984 109,145 99,562 99,642 107,932 102,880 102,880   Balance sheet change%   14.3% 238.5% 12.5% -8.8% 0.1% 8.3% -4.7% 0.0%   Added value   3,563.7 76,715.7 358.4 -131.0 -132.5 -140.2 0.0 0.0   Added value %   129.4% 100.0% 72.8% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   1.0 2.0 -1.0 -2.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   129.4% 100.0% 72.8% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   129.4% 100.0% 72.8% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   142.8% 100.7% 1,995.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   142.8% 100.7% 1,995.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   146.5% 100.9% 2,530.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   15.0% 123.3% 12.1% 2.8% 4.3% 10.4% 0.0% 0.0%   ROI %   15.1% 123.6% 12.3% 2.9% 4.3% 10.5% 0.0% 0.0%   ROE %   14.7% 123.3% 9.7% -5.5% 3.1% 8.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   99.6% 99.8% 96.2% 99.2% 99.7% 97.8% 100.0% 100.0%   Relative indebtedness %   4.3% 0.2% 835.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -108.8% -126.1% -21,337.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -87.5% -126.3% -30,034.0% 72,620.3% 71,934.0% 73,510.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 1.4% 0.6% 0.1% 0.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1,188.5% 4.7% 971.1% 107.7% 14.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   137.7 3,759.7 71.1 123.2 307.3 127.5 0.0 0.0   Current Ratio   137.7 3,759.7 71.1 123.2 307.3 127.5 0.0 0.0   Cash and cash equivalent   3,116.8 96,932.1 109,144.5 95,687.5 95,398.3 103,903.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 73.9 66.6 62.8 0.0 0.0   Current assets / Net sales %   113.4% 126.3% 22,172.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   2,743.5 25,958.0 -459.3 3,192.2 4,094.3 3,502.3 0.0 0.0   Net working capital %   99.6% 33.8% -93.3% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   2,754 76,744 0 0 0 0 0 0   Added value / employee   3,564 76,716 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,564 76,716 0 0 0 0 0 0   EBIT / employee   3,564 76,716 0 0 0 0 0 0   Net earnings / employee   3,934 77,278 0 0 0 0 0 0