Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WM Nordic 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 N/A 2020 N/A 2021 2022/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Bankruptcy risk for industry   3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%   Bankruptcy risk   0.0% 0.0% 5.1% 4.9% 1.9% 3.1% 12.1% 11.8%   Credit score (0-100)   0 0 42 43 68 57 20 20   Credit rating   N/A N/A BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 2021 2022/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 379 379 849 363 0.0 0.0   EBITDA   0.0 0.0 182 182 701 198 0.0 0.0   EBIT   0.0 0.0 182 182 701 198 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 142.6 142.6 695.3 191.7 0.0 0.0   Net earnings   0.0 0.0 107.7 107.7 542.1 148.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 143 143 695 192 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2022/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 409 409 283 184 0.0 0.0   Shareholders equity total   0.0 0.0 148 148 690 578 538 538   Interest-bearing liabilities   0.0 0.0 502 434 221 356 0.0 0.0   Balance sheet total (assets)   0.0 0.0 1,990 1,990 1,722 1,871 538 538   Net Debt   0.0 0.0 502 434 221 356 -538 -538     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 2022/8 2022 2022/8 2023 2023/8 2024 2024/8 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   0.0 0.0 379 379 849 363 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 123.7% -57.2% -100.0% 0.0%   Employees   0 0 2 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 50.0% -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)   0 0 1,990 1,990 1,722 1,871 538 538   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -13.5% 8.6% -71.3% 0.0%   Added value   0.0 0.0 182.4 182.4 700.5 197.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 409 0 -126 -99 -184 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 2022/8 2022 2022/8 2023 2023/8 2024 2024/8 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 (%)   0.0% 0.0% 48.1% 48.1% 82.5% 54.5% 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 %   0.0% 0.0% 10.6% 10.6% 39.8% 13.2% 0.0% 0.0%   ROI %   0.0% 0.0% 30.8% 30.8% 90.2% 24.8% 0.0% 0.0%   ROE %   0.0% 0.0% 72.9% 72.9% 129.5% 23.3% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2022/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 8.0% 7.4% 40.0% 30.9% 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, %   0.0% 0.0% 274.9% 237.8% 31.5% 179.8% 0.0% 0.0%   Gearing %   0.0% 0.0% 339.6% 293.7% 32.0% 61.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 27.2% 14.6% 13.1% 16.1% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2022/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.9 0.8 1.4 1.3 0.0 0.0   Current Ratio   0.0 0.0 0.9 0.9 1.5 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 2022/8 2022 2022/8 2023 2023/8 2024 2024/8 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   0.0 0.0 -158.7 -158.7 449.5 425.2 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  2019 N/A 2020 N/A 2021 2022/8 2022 2022/8 2023 2023/8 2024 2024/8 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 91 91 350 66 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 91 91 350 66 0 0   EBIT / employee   0 0 91 91 350 66 0 0   Net earnings / employee   0 0 54 54 271 49 0 0