Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WÜRTH INDUSTRI DANMARK 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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   4.5% 3.5% 2.9% 2.2% 12.6% 1.3% 9.0% 9.0%   Credit score (0-100)   48 55 58 65 18 79 28 28   Credit rating   BBB BBB BBB BBB BB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.7 -0.0 222.6 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   4,417 10,843 13,097 15,198 17,291 18,373 0.0 0.0   EBITDA   -15,652 -9,616 -6,446 -1,895 -2,401 537 0.0 0.0   EBIT   -16,486 -10,758 -7,870 -3,027 -3,379 -334 0.0 0.0   Pre-tax profit (PTP)   -17,150.0 -11,208.0 -8,310.0 -3,346.0 -3,601.0 -533.0 0.0 0.0   Net earnings   -17,673.0 -11,185.0 -6,397.0 4,457.0 -23,198.0 -569.0 0.0 0.0   Pre-tax profit without non-rec. items   -17,150 -11,208 -8,310 -3,346 -3,601 -533 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   2,659 3,798 3,155 2,642 2,100 1,506 0.0 0.0   Shareholders equity total   17,944 21,758 15,361 19,818 -3,380 12,451 2,446 2,446   Interest-bearing liabilities   11,028 11,436 4,163 5,645 12,345 6,321 0.0 0.0   Balance sheet total (assets)   37,567 43,520 31,113 35,090 38,438 29,433 2,446 2,446   Net Debt   11,028 11,436 4,163 5,645 12,292 6,253 -2,446 -2,446     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   4,417 10,843 13,097 15,198 17,291 18,373 0.0 0.0   Gross profit growth   -25.3% 145.5% 20.8% 16.0% 13.8% 6.3% -100.0% 0.0%   Employees   34 34 31 27 25 23 0 0   Employee growth %   -8.1% 0.0% -8.8% -12.9% -7.4% -8.0% -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)   37,567 43,520 31,113 35,090 38,438 29,433 2,446 2,446   Balance sheet change%   2.8% 15.8% -28.5% 12.8% 9.5% -23.4% -91.7% 0.0%   Added value   -15,652.0 -9,616.0 -6,446.0 -1,895.0 -2,247.0 537.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -418 -3 -2,067 -1,645 -1,520 -1,465 -1,506 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 -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 (%)   -373.2% -99.2% -60.1% -19.9% -19.5% -1.8% 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 %   -43.0% -26.1% -20.4% -9.1% -7.9% 0.3% 0.0% 0.0%   ROI %   -56.8% -33.3% -27.7% -12.7% -13.9% 0.5% 0.0% 0.0%   ROE %   -190.4% -56.3% -34.5% 25.3% -79.6% -2.2% 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 %   47.8% 50.0% 49.4% 56.5% -8.1% 42.3% 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, %   -70.5% -118.9% -64.6% -297.9% -512.0% 1,164.4% 0.0% 0.0%   Gearing %   61.5% 52.6% 27.1% 28.5% -365.2% 50.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 5.6% 9.0% 7.0% 6.4% 6.7% 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   1.4 1.7 2.1 2.1 0.8 2.0 0.0 0.0   Current Ratio   1.8 1.9 2.3 2.3 1.0 2.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 53.0 68.0 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   15,027.0 18,781.0 15,827.0 17,950.0 -1,301.0 15,090.0 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   -460 -283 -208 -70 -90 23 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -460 -283 -208 -70 -96 23 0 0   EBIT / employee   -485 -316 -254 -112 -135 -15 0 0   Net earnings / employee   -520 -329 -206 165 -928 -25 0 0