Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIELAND VOGNMANDSFORRETNING 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  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% 5.7% 5.7%   Bankruptcy risk   0.7% 0.6% 1.4% 0.8% 0.7% 0.6% 7.1% 7.1%   Credit score (0-100)   96 97 78 92 93 96 34 34   Credit rating   AA AA A AA AA AA BBB BBB   Credit limit (kDKK)   878.7 1,004.8 68.7 920.0 1,108.1 1,259.7 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   7,753 7,926 5,783 6,292 7,407 7,755 0.0 0.0   EBITDA   2,923 2,965 1,435 2,294 2,930 2,924 0.0 0.0   EBIT   1,320 1,342 -331 549 1,502 964 0.0 0.0   Pre-tax profit (PTP)   1,304.3 1,416.0 -281.9 591.8 1,554.3 1,019.5 0.0 0.0   Net earnings   1,014.5 1,097.6 -221.2 487.2 1,288.1 789.5 0.0 0.0   Pre-tax profit without non-rec. items   1,304 1,416 -282 592 1,554 1,020 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   4,818 5,175 3,737 3,873 5,569 5,119 0.0 0.0   Shareholders equity total   6,365 7,363 7,041 7,429 8,617 9,306 9,046 9,046   Interest-bearing liabilities   83.7 135 176 214 257 308 0.0 0.0   Balance sheet total (assets)   10,353 10,837 9,907 9,678 12,769 11,903 9,046 9,046   Net Debt   -1,641 -1,773 -3,287 -3,116 -3,167 -3,369 -9,046 -9,046     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   7,753 7,926 5,783 6,292 7,407 7,755 0.0 0.0   Gross profit growth   17.0% 2.2% -27.0% 8.8% 17.7% 4.7% -100.0% 0.0%   Employees   9 9 8 7 7 7 0 0   Employee growth %   0.0% 0.0% -11.1% -12.5% 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)   10,353 10,837 9,907 9,678 12,769 11,903 9,046 9,046   Balance sheet change%   15.6% 4.7% -8.6% -2.3% 31.9% -6.8% -24.0% 0.0%   Added value   2,922.8 2,965.3 1,434.6 2,293.5 3,246.4 2,923.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,749 -1,267 -3,204 -1,608 269 -2,410 -5,119 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 1.0 2.0 3.0 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 (%)   17.0% 16.9% -5.7% 8.7% 20.3% 12.4% 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 %   14.2% 14.0% -2.3% 6.6% 14.1% 8.4% 0.0% 0.0%   ROI %   18.0% 17.8% -2.8% 7.8% 17.9% 10.4% 0.0% 0.0%   ROE %   17.2% 16.0% -3.1% 6.7% 16.1% 8.8% 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 %   61.5% 67.9% 71.1% 76.8% 67.5% 78.2% 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, %   -56.1% -59.8% -229.1% -135.9% -108.1% -115.2% 0.0% 0.0%   Gearing %   1.3% 1.8% 2.5% 2.9% 3.0% 3.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   33.5% 57.8% 28.6% 26.2% 14.1% 5.4% 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   2.2 2.4 3.3 3.3 2.0 3.7 0.0 0.0   Current Ratio   2.2 2.4 3.3 3.3 2.0 3.7 0.0 0.0   Cash and cash equivalent   1,724.3 1,907.9 3,463.0 3,330.1 3,424.1 3,676.6 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   2,928.4 3,228.4 4,166.8 3,936.8 3,503.1 4,813.3 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   325 329 179 328 464 418 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   325 329 179 328 419 418 0 0   EBIT / employee   147 149 -41 78 215 138 0 0   Net earnings / employee   113 122 -28 70 184 113 0 0