Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WITTRUP SEAFOOD 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% 3.7% 3.7%   Bankruptcy risk   0.5% 0.7% 2.2% 3.5% 1.2% 10.5% 9.9% 9.7%   Credit score (0-100)   99 96 65 51 82 22 25 26   Credit rating   AAA AA BBB BBB A BB BB BB   Credit limit (kDKK)   2,834.6 1,390.5 0.3 0.0 369.8 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   15,215 12,716 11,507 9,590 12,590 7,921 0.0 0.0   EBITDA   7,237 4,587 2,783 1,007 4,903 -226 0.0 0.0   EBIT   3,250 1,857 -17.2 -2,020 3,114 -8,361 0.0 0.0   Pre-tax profit (PTP)   2,428.4 1,470.8 -676.6 -2,685.0 2,330.8 -9,320.1 0.0 0.0   Net earnings   1,894.7 1,145.9 -522.4 -2,088.7 1,840.4 -7,276.8 0.0 0.0   Pre-tax profit without non-rec. items   2,428 1,471 -677 -2,685 2,331 -9,320 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   50,824 22,370 17,884 19,204 17,610 12,951 0.0 0.0   Shareholders equity total   24,089 10,279 9,756 7,668 9,508 2,231 1,543 1,543   Interest-bearing liabilities   32,112 19,491 5,721 3,272 9,048 12,477 0.0 0.0   Balance sheet total (assets)   67,408 36,554 30,954 28,478 32,321 30,896 1,543 1,543   Net Debt   32,096 17,287 5,106 3,046 8,353 12,305 -1,543 -1,543     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   15,215 12,716 11,507 9,590 12,590 7,921 0.0 0.0   Gross profit growth   -13.2% -16.4% -9.5% -16.7% 31.3% -37.1% -100.0% 0.0%   Employees   15 13 15 19 17 18 0 0   Employee growth %   0.0% -13.3% 15.4% 26.7% -10.5% 5.9% -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)   67,408 36,554 30,954 28,478 32,321 30,896 1,543 1,543   Balance sheet change%   15.7% -45.8% -15.3% -8.0% 13.5% -4.4% -95.0% 0.0%   Added value   7,236.9 4,587.1 2,783.4 1,006.7 6,140.3 -226.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,275 -31,183 -7,287 -1,707 -3,384 -12,794 -12,951 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 -1.0 -2.0 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 (%)   21.4% 14.6% -0.1% -21.1% 24.7% -105.6% 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 %   5.7% 4.4% 0.3% -6.5% 10.8% -24.5% 0.0% 0.0%   ROI %   6.1% 4.8% 0.4% -12.6% 21.0% -46.2% 0.0% 0.0%   ROE %   8.2% 6.7% -5.2% -24.0% 21.4% -124.0% 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 %   35.7% 28.1% 31.5% 26.9% 29.4% 7.7% 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, %   443.5% 376.9% 183.4% 302.6% 170.4% -5,434.0% 0.0% 0.0%   Gearing %   133.3% 189.6% 58.6% 42.7% 95.2% 559.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 3.2% 6.3% 16.9% 15.4% 14.7% 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   0.5 0.5 0.7 0.4 0.7 0.7 0.0 0.0   Current Ratio   0.7 0.6 0.7 0.5 0.8 0.7 0.0 0.0   Cash and cash equivalent   16.7 2,204.0 615.3 225.6 695.2 171.6 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   -7,611.0 -8,653.9 -5,052.0 -9,776.9 -3,856.4 -7,426.5 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   482 353 186 53 361 -13 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   482 353 186 53 288 -13 0 0   EBIT / employee   217 143 -1 -106 183 -465 0 0   Net earnings / employee   126 88 -35 -110 108 -404 0 0