Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WITZEL VIKAR 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% 8.7% 8.7%   Bankruptcy risk   2.0% 2.4% 4.0% 7.9% 10.1% 4.8% 11.7% 11.7%   Credit score (0-100)   70 65 50 29 23 44 20 20   Credit rating   A BBB BBB BB BB BBB BB BB   Credit limit (kDKK)   0.4 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   3,032 2,683 2,522 2,160 2,519 3,341 0.0 0.0   EBITDA   703 237 328 7.5 -146 708 0.0 0.0   EBIT   681 215 320 7.5 -146 686 0.0 0.0   Pre-tax profit (PTP)   680.8 214.8 319.8 8.0 -156.0 717.3 0.0 0.0   Net earnings   528.7 164.6 249.4 4.4 -123.4 557.8 0.0 0.0   Pre-tax profit without non-rec. items   681 215 320 8.0 -156 717 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   29.8 8.0 0.0 0.0 0.0 72.3 0.0 0.0   Shareholders equity total   1,524 889 538 293 169 727 602 602   Interest-bearing liabilities   0.0 0.0 0.0 0.0 340 270 0.0 0.0   Balance sheet total (assets)   3,522 2,296 2,070 1,765 1,633 3,348 602 602   Net Debt   -2,159 -1,616 -1,145 -472 -2.5 -830 -602 -602     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   3,032 2,683 2,522 2,160 2,519 3,341 0.0 0.0   Gross profit growth   -22.1% -11.5% -6.0% -14.3% 16.6% 32.6% -100.0% 0.0%   Employees   0 0 32 30 30 25 0 0   Employee growth %   0.0% 0.0% 0.0% -6.3% 0.0% -16.7% -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)   3,522 2,296 2,070 1,765 1,633 3,348 602 602   Balance sheet change%   -24.8% -34.8% -9.8% -14.7% -7.5% 105.0% -82.0% 0.0%   Added value   702.7 237.2 327.9 7.5 -146.2 708.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -20 -44 -16 0 0 50 -72 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 -1.0 1.0 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 (%)   22.5% 8.0% 12.7% 0.3% -5.8% 20.5% 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 %   16.6% 7.4% 14.7% 0.6% -8.5% 28.8% 0.0% 0.0%   ROI %   33.9% 17.6% 40.9% 2.6% -36.2% 95.3% 0.0% 0.0%   ROE %   26.3% 13.6% 34.9% 1.1% -53.4% 124.4% 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 %   43.3% 38.7% 26.0% 16.6% 10.4% 21.7% 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, %   -307.2% -681.4% -349.0% -6,293.3% 1.7% -117.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 200.5% 37.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 6.4% 0.1% 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   1.7 1.7 1.4 1.2 1.1 1.2 0.0 0.0   Current Ratio   1.7 1.7 1.4 1.2 1.1 1.2 0.0 0.0   Cash and cash equivalent   2,158.9 1,616.4 1,144.6 472.1 342.1 1,099.9 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   1,494.6 918.3 640.1 292.8 169.4 654.9 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   0 0 10 0 -5 28 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 10 0 -5 28 0 0   EBIT / employee   0 0 10 0 -5 27 0 0   Net earnings / employee   0 0 8 0 -4 22 0 0