Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WÄRTSILÄ DANMARK A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.9% 1.9%   Bankruptcy risk   3.1% 2.6% 2.2% 0.6% 0.6% 0.6% 6.5% 6.5%   Credit score (0-100)   58 63 66 96 97 96 37 37   Credit rating   BBB BBB BBB AA AA AA BBB BBB   Credit limit (kDKK)   0.0 0.1 2.6 10,893.2 9,234.3 12,314.0 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   76,388 82,291 98,890 101,662 102,864 119,553 0.0 0.0   EBITDA   8,216 13,088 24,056 30,117 31,462 41,320 0.0 0.0   EBIT   8,216 13,088 24,056 26,804 28,256 38,003 0.0 0.0   Pre-tax profit (PTP)   8,515.0 12,613.0 23,081.0 26,148.0 27,902.0 37,867.0 0.0 0.0   Net earnings   8,895.0 12,185.0 21,261.0 20,776.0 21,713.0 29,032.0 0.0 0.0   Pre-tax profit without non-rec. items   8,216 13,088 24,056 26,148 27,902 37,867 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   0.0 0.0 0.0 6,897 6,720 7,264 0.0 0.0   Shareholders equity total   27,502 30,687 39,948 41,724 42,437 51,469 50,969 50,969   Interest-bearing liabilities   0.0 0.0 0.0 85,715 17,164 44,153 0.0 0.0   Balance sheet total (assets)   119,737 143,306 144,211 175,163 122,808 131,612 50,969 50,969   Net Debt   0.0 0.0 0.0 4,473 -23,629 -28,548 -50,969 -50,969     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   76,388 82,291 98,890 101,662 102,864 119,553 0.0 0.0   Gross profit growth   5.6% 7.7% 20.2% 2.8% 1.2% 16.2% -100.0% 0.0%   Employees   75 77 78 73 69 74 0 0   Employee growth %   1.4% 2.7% 1.3% -6.4% -5.5% 7.2% -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)   119,737 143,306 144,211 175,163 122,808 131,612 50,969 50,969   Balance sheet change%   -3.5% 19.7% 0.6% 21.5% -29.9% 7.2% -61.3% 0.0%   Added value   8,216.0 13,088.0 24,056.0 30,117.0 31,569.0 41,320.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,824 0 0 10,481 -10,280 -2,773 -7,264 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 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 (%)   10.8% 15.9% 24.3% 26.4% 27.5% 31.8% 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 %   6.7% 10.0% 16.7% 16.9% 19.9% 32.2% 0.0% 0.0%   ROI %   12.6% 36.8% 56.1% 30.3% 30.3% 50.3% 0.0% 0.0%   ROE %   37.1% 41.9% 60.2% 50.9% 51.6% 61.8% 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 %   23.0% 22.8% 28.6% 23.8% 44.2% 39.5% 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% 0.0% 14.9% -75.1% -69.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 205.4% 40.4% 85.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 2.0% 3.3% 10.3% 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   1.3 1.3 1.4 1.3 2.3 1.7 0.0 0.0   Current Ratio   1.3 1.3 1.4 1.3 1.5 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 81,242.0 40,793.0 72,701.0 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   29,624.0 29,028.0 37,454.0 39,498.0 39,211.0 48,430.0 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   110 170 308 413 458 558 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   110 170 308 413 456 558 0 0   EBIT / employee   110 170 308 367 410 514 0 0   Net earnings / employee   119 158 273 285 315 392 0 0