Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Westenholz Interiors ApS 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   4.8% 3.5% 5.3% 16.0% 15.6% 15.5% 16.6% 16.6%   Credit score (0-100)   46 54 42 11 11 12 11 11   Credit rating   BBB BBB BBB BB BB BB 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   241 390 241 178 -72.4 -43.4 0.0 0.0   EBITDA   241 163 210 -187 -217 -51.6 0.0 0.0   EBIT   241 163 210 -187 -217 -51.6 0.0 0.0   Pre-tax profit (PTP)   239.2 163.0 204.4 -202.6 -222.3 -55.9 0.0 0.0   Net earnings   185.6 126.3 158.7 -202.6 -222.3 -55.9 0.0 0.0   Pre-tax profit without non-rec. items   239 163 204 -203 -222 -55.9 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   479 605 579 377 154 98.3 58.3 58.3   Interest-bearing liabilities   53.2 4.5 64.1 178 131 130 0.0 0.0   Balance sheet total (assets)   716 841 947 578 285 229 58.3 58.3   Net Debt   -627 -645 -849 -66.2 17.3 -89.3 -58.3 -58.3     See the entire balance sheet 1000.0 Volume  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   241 390 241 178 -72.4 -43.4 0.0 0.0   Gross profit growth   -28.2% 61.7% -38.2% -26.5% 0.0% 40.1% 0.0% 0.0%   Employees   0 1 0 1 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   716 841 947 578 285 229 58 58   Balance sheet change%   21.4% 17.5% 12.5% -38.9% -50.6% -19.9% -74.5% 0.0%   Added value   241.5 163.1 209.6 -186.7 -217.3 -51.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 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 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   100.0% 41.8% 86.8% -105.2% 300.2% 119.0% 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 %   37.0% 21.2% 23.4% -24.0% -50.3% -20.1% 0.0% 0.0%   ROI %   51.1% 28.9% 33.4% -30.5% -51.8% -20.1% 0.0% 0.0%   ROE %   48.0% 23.3% 26.8% -42.4% -83.8% -44.3% 0.0% 0.0%   1000.0 Solidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   66.9% 72.0% 61.2% 65.1% 54.0% 43.0% 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, %   -259.5% -395.1% -405.0% 35.4% -8.0% 173.0% 0.0% 0.0%   Gearing %   11.1% 0.7% 11.1% 47.2% 85.1% 132.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 7.6% 15.0% 16.3% 3.3% 3.3% 0.0% 0.0%   1000.0 Liquidity  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   3.0 3.6 2.6 2.9 2.2 1.8 0.0 0.0   Current Ratio   3.0 3.6 2.6 2.9 2.2 1.8 0.0 0.0   Cash and cash equivalent   679.8 649.1 912.8 243.7 113.9 219.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   479.2 605.4 579.2 376.6 154.2 98.3 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 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 163 0 -187 -217 -52 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 163 0 -187 -217 -52 0 0   EBIT / employee   0 163 0 -187 -217 -52 0 0   Net earnings / employee   0 126 0 -203 -222 -56 0 0