Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WHITE LABS - COPENHAGEN 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1%   Bankruptcy risk   4.9% 3.0% 4.1% 1.5% 2.4% 2.3% 9.1% 8.9%   Credit score (0-100)   46 57 47 75 62 64 27 28   Credit rating   BBB BBB BBB A BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 27.1 0.0 0.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,069 7,134 11,406 10,440 9,026 8,552 0.0 0.0   EBITDA   1,543 1,590 4,676 2,925 1,482 2,250 0.0 0.0   EBIT   1,015 1,031 4,097 2,153 612 1,478 0.0 0.0   Pre-tax profit (PTP)   729.5 1,216.6 3,650.8 1,626.8 -14.2 68.8 0.0 0.0   Net earnings   729.5 1,289.7 2,948.1 1,165.8 3.1 41.7 0.0 0.0   Pre-tax profit without non-rec. items   729 1,217 3,651 1,627 -14.2 68.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   2,673 2,170 2,082 20,773 20,378 19,606 0.0 0.0   Shareholders equity total   -595 695 3,643 4,809 4,812 4,853 4,385 4,385   Interest-bearing liabilities   4,637 2,574 169 17,303 17,664 17,392 0.0 0.0   Balance sheet total (assets)   5,171 4,755 5,678 24,459 24,582 23,704 4,385 4,385   Net Debt   4,086 1,587 -717 16,586 16,945 16,201 -4,385 -4,385     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   6,069 7,134 11,406 10,440 9,026 8,552 0.0 0.0   Gross profit growth   76.5% 17.6% 59.9% -8.5% -13.6% -5.2% -100.0% 0.0%   Employees   9 9 12 12 15 14 0 0   Employee growth %   28.6% 0.0% 33.3% 0.0% 25.0% -6.7% -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)   5,171 4,755 5,678 24,459 24,582 23,704 4,385 4,385   Balance sheet change%   29.6% -8.0% 19.4% 330.8% 0.5% -3.6% -81.5% 0.0%   Added value   1,543.1 1,590.4 4,675.9 2,924.8 1,383.5 2,250.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -424 -1,062 -667 17,920 -1,265 -1,544 -19,606 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 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   16.7% 14.5% 35.9% 20.6% 6.8% 17.3% 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 %   18.3% 25.8% 78.5% 14.3% 3.4% 6.2% 0.0% 0.0%   ROI %   21.7% 32.7% 109.1% 16.3% 3.6% 6.6% 0.0% 0.0%   ROE %   15.9% 44.0% 135.9% 27.6% 0.1% 0.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -10.3% 14.8% 66.7% 19.8% 19.7% 20.6% 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, %   264.8% 99.8% -15.3% 567.1% 1,143.2% 720.0% 0.0% 0.0%   Gearing %   -779.1% 370.5% 4.6% 359.8% 367.1% 358.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.2% 3.9% 32.6% 6.0% 4.8% 8.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.2 1.7 1.3 0.5 0.8 1.6 0.0 0.0   Current Ratio   2.2 2.0 1.8 0.8 2.0 2.8 0.0 0.0   Cash and cash equivalent   550.7 986.8 886.4 716.6 718.9 1,190.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,284.5 1,225.0 1,531.8 -702.9 2,077.7 2,644.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   171 177 390 244 92 161 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   171 177 390 244 99 161 0 0   EBIT / employee   113 115 341 179 41 106 0 0   Net earnings / employee   81 143 246 97 0 3 0 0