Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

W. DOMINO 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% 1.6% 1.6%   Bankruptcy risk   1.0% 3.0% 0.7% 0.8% 2.7% 5.1% 5.9% 5.7%   Credit score (0-100)   88 58 95 91 60 42 39 40   Credit rating   A BBB AA AA BBB BBB BBB BBB   Credit limit (kDKK)   396.4 0.0 751.5 759.4 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   4,513 2,834 5,491 6,100 3,305 2,841 0.0 0.0   EBITDA   352 -1,495 1,229 1,591 -1,128 -1,985 0.0 0.0   EBIT   352 -1,495 1,229 1,591 -1,128 -1,985 0.0 0.0   Pre-tax profit (PTP)   289.4 -1,552.7 1,160.0 1,518.0 -1,221.0 -2,105.4 0.0 0.0   Net earnings   224.8 -1,213.7 905.0 1,183.0 -961.0 -2,121.1 0.0 0.0   Pre-tax profit without non-rec. items   289 -1,553 1,160 1,518 -1,221 -2,105 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   4,064 4,632 3,951 3,408 2,947 3,723 0.0 0.0   Shareholders equity total   6,157 4,943 5,848 6,131 5,170 3,049 2,549 2,549   Interest-bearing liabilities   672 1,394 545 1,868 3,705 8,138 0.0 0.0   Balance sheet total (assets)   11,265 10,658 11,831 13,018 12,567 14,494 2,549 2,549   Net Debt   -281 1,194 -622 174 3,517 6,419 -1,433 -1,433     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   4,513 2,834 5,491 6,100 3,305 2,841 0.0 0.0   Gross profit growth   -23.8% -37.2% 93.8% 11.1% -45.8% -14.1% -100.0% 0.0%   Employees   22 18 18 19 19 18 0 0   Employee growth %   10.0% -18.2% 0.0% 5.6% 0.0% -5.3% -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)   11,265 10,658 11,831 13,018 12,567 14,494 2,549 2,549   Balance sheet change%   -16.2% -5.4% 11.0% 10.0% -3.5% 15.3% -82.4% 0.0%   Added value   352.2 -1,495.4 1,229.0 1,591.0 -1,128.0 -1,984.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -536 568 -681 -543 -461 1,891 -3,723 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 -2.0 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 (%)   7.8% -52.8% 22.4% 26.1% -34.1% -69.9% 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 %   3.0% -13.5% 10.9% 12.8% -8.8% -14.4% 0.0% 0.0%   ROI %   3.8% -16.5% 13.8% 16.7% -11.6% -18.5% 0.0% 0.0%   ROE %   3.5% -21.9% 16.8% 19.8% -17.0% -51.6% 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 %   54.7% 46.4% 49.4% 47.1% 41.1% 21.0% 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, %   -79.7% -79.8% -50.6% 10.9% -311.8% -323.4% 0.0% 0.0%   Gearing %   10.9% 28.2% 9.3% 30.5% 71.7% 267.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.6% 7.2% 7.1% 6.2% 3.4% 2.6% 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   0.8 0.4 1.1 0.8 0.5 1.6 0.0 0.0   Current Ratio   2.5 1.8 2.3 2.0 1.5 4.1 0.0 0.0   Cash and cash equivalent   952.4 199.7 1,167.0 1,694.0 188.0 1,719.3 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   4,232.9 2,622.6 4,403.0 4,833.0 3,259.0 7,300.6 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   16 -83 68 84 -59 -110 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   16 -83 68 84 -59 -110 0 0   EBIT / employee   16 -83 68 84 -59 -110 0 0   Net earnings / employee   10 -67 50 62 -51 -118 0 0