Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Willis Towers Watson 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.8% 0.8%   Bankruptcy risk   2.5% 4.3% 3.8% 4.5% 4.7% 2.3% 7.5% 7.5%   Credit score (0-100)   64 49 51 45 45 64 32 32   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.3 0.0 0.0 0.0 0.0 1.3 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   -25,160 0.0 0.0 0.0 -29,356 -31,306 0.0 0.0   EBITDA   37,048 -26,070 -26,468 -27,534 -29,356 -31,306 0.0 0.0   EBIT   37,048 -26,070 -26,468 -27,534 -29,356 -31,306 0.0 0.0   Pre-tax profit (PTP)   37,337.0 28,673.0 33,095.0 46,276.0 72,123.0 37,279.0 0.0 0.0   Net earnings   27,183.0 28,673.0 33,095.0 46,276.0 56,111.0 28,851.0 0.0 0.0   Pre-tax profit without non-rec. items   37,337 -26,070 -26,468 -27,534 72,123 37,279 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 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   82,104 110,779 143,874 137,149 133,259 102,110 21,718 21,718   Interest-bearing liabilities   9,890 0.0 0.0 0.0 20,192 261,690 0.0 0.0   Balance sheet total (assets)   104,644 138,159 172,134 165,563 162,999 368,888 21,718 21,718   Net Debt   9,889 0.0 0.0 0.0 20,192 261,689 -21,718 -21,718     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   -25,160 0.0 0.0 0.0 -29,356 -31,306 0.0 0.0   Gross profit growth   -6.7% 0.0% 0.0% 0.0% 0.0% -6.6% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   104,644 138,159 172,134 165,563 162,999 368,888 21,718 21,718   Balance sheet change%   -56.7% 32.0% 24.6% -3.8% -1.5% 126.3% -94.1% 0.0%   Added value   37,048.0 -26,070.0 -26,468.0 -27,534.0 -29,356.0 -31,306.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 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 -1.0 -2.0 -3.0 -4.0 -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 (%)   -147.2% 0.0% 0.0% 0.0% 100.0% 100.0% 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 %   21.4% -21.5% -17.1% -16.3% 43.9% 14.0% 0.0% 0.0%   ROI %   22.3% -25.4% -20.7% -19.7% 49.8% 14.3% 0.0% 0.0%   ROE %   39.7% 29.7% 26.0% 32.9% 41.5% 24.5% 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 %   78.5% 40.4% 41.9% 41.1% 81.8% 27.7% 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, %   26.7% 0.0% 0.0% 0.0% -68.8% -835.9% 0.0% 0.0%   Gearing %   12.0% 0.0% 0.0% 0.0% 15.2% 256.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -0.3% 0.0% 0.0% 0.0% 0.0% 0.0% 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   2.0 2.8 3.6 2.6 2.1 0.2 0.0 0.0   Current Ratio   2.0 2.8 3.6 2.6 2.1 0.2 0.0 0.0   Cash and cash equivalent   1.0 0.0 0.0 0.0 0.0 1.0 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   20,537.0 47,963.0 73,985.0 47,923.0 32,317.0 -198,167.0 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0