Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WEBER JENSEN TRADING 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% 1.5% 2.7%   Bankruptcy risk   5.2% 3.4% 3.6% 4.3% 4.0% 8.2% 20.0% 16.1%   Credit score (0-100)   44 55 52 46 49 29 6 11   Credit rating   BBB BBB BBB BBB BBB BB B BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 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   818 1,071 1,010 867 926 378 0.0 0.0   EBITDA   -129 183 195 47.8 99.1 -429 0.0 0.0   EBIT   -309 26.3 49.0 -85.3 -4.1 -430 0.0 0.0   Pre-tax profit (PTP)   -329.4 26.5 40.3 -94.0 -16.1 -433.9 0.0 0.0   Net earnings   -266.1 8.2 18.6 -77.4 -17.8 -340.5 0.0 0.0   Pre-tax profit without non-rec. items   -329 26.5 40.3 -94.0 -16.1 -434 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   497 354 223 104 0.7 0.0 0.0 0.0   Shareholders equity total   732 740 758 681 663 323 198 198   Interest-bearing liabilities   543 468 189 164 236 213 0.0 0.0   Balance sheet total (assets)   1,935 1,564 1,257 1,072 1,132 800 198 198   Net Debt   76.3 213 -267 -86.7 -65.9 160 -198 -198     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   818 1,071 1,010 867 926 378 0.0 0.0   Gross profit growth   -8.0% 30.9% -5.7% -14.1% 6.8% -59.1% -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)   1,935 1,564 1,257 1,072 1,132 800 198 198   Balance sheet change%   5.5% -19.2% -19.7% -14.7% 5.6% -29.3% -75.3% 0.0%   Added value   -128.6 183.2 194.5 47.8 129.0 -429.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -327 -314 -291 -266 -206 -1 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 -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 (%)   -37.7% 2.5% 4.8% -9.8% -0.4% -113.6% 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 %   -16.4% 2.3% 3.6% -7.3% -0.4% -44.5% 0.0% 0.0%   ROI %   -20.6% 3.3% 4.7% -9.5% -0.5% -60.0% 0.0% 0.0%   ROE %   -30.8% 1.1% 2.5% -10.8% -2.6% -69.1% 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 %   37.8% 47.3% 60.3% 63.5% 58.6% 40.3% 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, %   -59.3% 116.2% -137.4% -181.4% -66.5% -37.2% 0.0% 0.0%   Gearing %   74.2% 63.2% 25.0% 24.1% 35.6% 65.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 2.8% 3.1% 4.9% 6.0% 1.7% 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   1.1 1.4 2.0 2.5 2.4 1.7 0.0 0.0   Current Ratio   1.1 1.4 2.0 2.5 2.4 1.7 0.0 0.0   Cash and cash equivalent   466.3 254.6 456.7 251.1 301.8 53.0 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   147.5 329.1 521.4 577.1 662.5 322.7 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   -64 92 97 24 65 -215 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -64 92 97 24 50 -215 0 0   EBIT / employee   -154 13 24 -43 -2 -215 0 0   Net earnings / employee   -133 4 9 -39 -9 -170 0 0