Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

A/S HJALMAR WENNERTH 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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   0.6% 0.6% 1.3% 4.0% 1.8% 1.1% 9.4% 9.2%   Credit score (0-100)   98 97 80 48 72 83 26 27   Credit rating   AA AA A BBB A A BB BB   Credit limit (kDKK)   5,032.4 4,581.9 472.7 0.0 11.1 382.6 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   9,317 9,197 11,597 22,007 15,516 9,828 0.0 0.0   EBITDA   3,624 3,250 5,307 15,515 8,939 3,518 0.0 0.0   EBIT   3,624 3,208 5,265 15,473 8,909 3,485 0.0 0.0   Pre-tax profit (PTP)   14,912.0 12,248.0 5,653.0 15,652.4 9,096.4 3,599.1 0.0 0.0   Net earnings   14,040.0 11,401.0 4,386.0 12,178.9 7,076.6 2,766.1 0.0 0.0   Pre-tax profit without non-rec. items   14,912 12,248 5,653 15,652 9,096 3,599 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   136 106 64.0 22.0 157 124 0.0 0.0   Shareholders equity total   48,250 44,651 31,037 13,715 8,791 4,557 1,557 1,557   Interest-bearing liabilities   101 21.0 141 99.3 465 76.2 0.0 0.0   Balance sheet total (assets)   50,382 46,364 34,174 16,044 12,154 6,209 1,557 1,557   Net Debt   -787 -535 -232 -645 109 -2,325 -1,557 -1,557     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   9,317 9,197 11,597 22,007 15,516 9,828 0.0 0.0   Gross profit growth   11.6% -1.3% 26.1% 89.8% -29.5% -36.7% -100.0% 0.0%   Employees   7 7 7 0 0 8 0 0   Employee growth %   -12.5% 0.0% 0.0% -100.0% 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)   50,382 46,364 34,174 16,044 12,154 6,209 1,557 1,557   Balance sheet change%   38.6% -8.0% -26.3% -53.1% -24.2% -48.9% -74.9% 0.0%   Added value   3,624.0 3,250.0 5,307.0 15,514.6 8,950.6 3,517.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   100 -72 -84 -84 105 -66 -124 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 5.0 5.0 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 (%)   38.9% 34.9% 45.4% 70.3% 57.4% 35.5% 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 %   34.4% 25.3% 14.1% 62.4% 64.5% 39.9% 0.0% 0.0%   ROI %   36.1% 26.3% 14.9% 69.7% 78.9% 52.7% 0.0% 0.0%   ROE %   34.1% 24.5% 11.6% 54.4% 62.9% 41.4% 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 %   95.8% 96.3% 90.8% 85.5% 72.3% 73.4% 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, %   -21.7% -16.5% -4.4% -4.2% 1.2% -66.1% 0.0% 0.0%   Gearing %   0.2% 0.0% 0.5% 0.7% 5.3% 1.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.7% 16.4% 12.3% 19.9% 0.9% 22.2% 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   9.1 10.9 10.9 6.9 3.6 3.7 0.0 0.0   Current Ratio   9.1 10.9 10.9 6.9 3.6 3.7 0.0 0.0   Cash and cash equivalent   888.0 556.0 373.0 743.9 356.2 2,401.3 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   17,210.0 15,216.0 30,982.0 13,693.2 8,633.9 4,433.2 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   518 464 758 0 0 440 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   518 464 758 0 0 440 0 0   EBIT / employee   518 458 752 0 0 436 0 0   Net earnings / employee   2,006 1,629 627 0 0 346 0 0