Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WESENBERG. RÅDG. INGENIØR FIRMA 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% 2.0% 2.0%   Bankruptcy risk   1.5% 3.2% 2.3% 1.5% 2.1% 1.3% 8.4% 8.4%   Credit score (0-100)   79 57 65 75 67 78 29 29   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   24.9 0.0 0.1 17.7 0.3 55.4 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   1,956 1,339 1,579 1,542 1,671 2,058 0.0 0.0   EBITDA   645 92.0 365 -33.1 236 97.7 0.0 0.0   EBIT   602 63.2 361 -88.4 219 46.2 0.0 0.0   Pre-tax profit (PTP)   432.2 490.6 496.7 235.0 -320.0 405.0 0.0 0.0   Net earnings   332.9 378.6 384.5 125.0 -253.6 302.6 0.0 0.0   Pre-tax profit without non-rec. items   432 491 497 235 -320 405 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   15.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,170 4,441 4,715 4,727 4,359 4,544 4,297 4,297   Interest-bearing liabilities   0.0 0.0 0.0 162 155 0.0 0.0 0.0   Balance sheet total (assets)   4,895 5,166 5,565 5,722 5,207 5,494 4,297 4,297   Net Debt   -4,504 -4,975 -5,218 -4,694 -4,303 -4,688 -4,297 -4,297     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   1,956 1,339 1,579 1,542 1,671 2,058 0.0 0.0   Gross profit growth   0.7% -31.6% 18.0% -2.4% 8.3% 23.2% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   4,895 5,166 5,565 5,722 5,207 5,494 4,297 4,297   Balance sheet change%   6.3% 5.5% 7.7% 2.8% -9.0% 5.5% -21.8% 0.0%   Added value   645.1 92.0 365.0 -33.1 274.0 97.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -62 -44 -4 -55 -17 -52 0 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 -1.0 1.0 2.0 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 (%)   30.8% 4.7% 22.9% -5.7% 13.1% 2.2% 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 %   16.9% 9.8% 9.3% 4.2% 5.3% 7.8% 0.0% 0.0%   ROI %   19.6% 11.2% 10.6% 4.9% 6.2% 9.2% 0.0% 0.0%   ROE %   8.2% 8.8% 8.4% 2.6% -5.6% 6.8% 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 %   85.2% 86.0% 84.7% 82.6% 83.7% 82.7% 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, %   -698.2% -5,405.7% -1,429.9% 14,180.7% -1,825.8% -4,798.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 3.4% 3.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 5.4% 385.5% 15.9% 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   7.1 8.4 7.7 5.5 5.8 5.6 0.0 0.0   Current Ratio   7.1 8.4 7.7 5.5 5.8 5.6 0.0 0.0   Cash and cash equivalent   4,503.9 4,974.7 5,218.5 4,856.7 4,457.9 4,688.1 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   -119.3 609.5 -285.0 -370.2 -2.7 -137.7 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  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   323 46 182 -17 137 49 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   323 46 182 -17 118 49 0 0   EBIT / employee   301 32 181 -44 109 23 0 0   Net earnings / employee   166 189 192 63 -127 151 0 0