Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WILBEK 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 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% 1.5% 1.5%   Bankruptcy risk   3.6% 3.7% 3.5% 4.3% 6.2% 3.4% 11.8% 11.6%   Credit score (0-100)   54 53 53 46 37 53 20 21   Credit rating   BBB BBB BBB BBB BBB BBB 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 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   293 285 79.2 117 125 111 0.0 0.0   EBITDA   196 191 -7.0 8.3 29.0 14.4 0.0 0.0   EBIT   166 160 -37.3 -22.1 -1.3 -15.9 0.0 0.0   Pre-tax profit (PTP)   82.2 200.1 -1.0 -5.0 -217.0 -11.9 0.0 0.0   Net earnings   57.2 138.8 -8.3 -10.9 -217.0 -11.9 0.0 0.0   Pre-tax profit without non-rec. items   82.2 200 -1.0 -5.0 -217 -11.9 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   2,329 2,299 2,269 2,238 2,208 2,178 0.0 0.0   Shareholders equity total   3,589 3,620 3,501 3,377 3,045 2,916 2,669 2,669   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   3,657 3,674 3,541 3,409 3,071 2,950 2,669 2,669   Net Debt   -1,183 -1,335 -1,028 -236 -146 -452 -2,669 -2,669     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   293 285 79.2 117 125 111 0.0 0.0   Gross profit growth   -68.1% -2.6% -72.2% 47.2% 7.6% -11.8% -100.0% 0.0%   Employees   1 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)   3,657 3,674 3,541 3,409 3,071 2,950 2,669 2,669   Balance sheet change%   -2.6% 0.5% -3.6% -3.7% -9.9% -3.9% -9.5% 0.0%   Added value   196.3 190.6 -7.0 8.3 29.0 14.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -61 -61 -61 -61 -61 -61 -2,178 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 -3.0 -4.0 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 (%)   56.7% 56.2% -47.1% -18.9% -1.0% -14.4% 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 %   6.9% 8.3% 0.5% -0.1% 7.2% -0.4% 0.0% 0.0%   ROI %   7.0% 5.7% 0.5% -0.1% -6.6% -0.4% 0.0% 0.0%   ROE %   1.6% 3.8% -0.2% -0.3% -6.8% -0.4% 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 %   98.1% 98.5% 98.9% 99.1% 99.2% 98.8% 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, %   -602.7% -700.4% 14,648.7% -2,863.5% -502.5% -3,132.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   18.7 25.2 26.5 7.7 5.7 22.0 0.0 0.0   Current Ratio   18.7 25.2 26.5 7.7 5.7 22.0 0.0 0.0   Cash and cash equivalent   1,182.9 1,335.2 1,028.5 236.5 145.9 451.8 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   748.1 1,320.5 240.6 213.5 120.3 727.9 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   196 191 -7 8 29 14 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   196 191 -7 8 29 14 0 0   EBIT / employee   166 160 -37 -22 -1 -16 0 0   Net earnings / employee   57 139 -8 -11 -217 -12 0 0