Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Weber Engineering ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7%   Bankruptcy risk   11.6% 11.5% 5.1% 7.5% 10.0% 24.9% 18.1% 20.5%   Credit score (0-100)   23 22 45 32 23 2 7 1   Credit rating   B B BB BB B C B C   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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   138 675 651 356 186 -15.1 0.0 0.0   EBITDA   92.3 128 124 -126 8.3 -15.9 0.0 0.0   EBIT   92.3 128 124 -127 3.9 -25.8 0.0 0.0   Pre-tax profit (PTP)   91.8 124.8 120.6 -122.2 9.3 -20.2 0.0 0.0   Net earnings   71.2 97.7 91.7 -122.2 9.3 -20.2 0.0 0.0   Pre-tax profit without non-rec. items   91.8 125 121 -122 9.3 -20.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 14.3 9.9 0.0 0.0 0.0   Shareholders equity total   74.2 172 264 141 151 130 80.4 80.4   Interest-bearing liabilities   0.0 0.0 0.0 0.1 0.0 0.0 0.0 0.0   Balance sheet total (assets)   163 265 388 275 180 143 80.4 80.4   Net Debt   -81.3 -159 -177 -67.8 -5.9 -23.8 -80.4 -80.4     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   138 675 651 356 186 -15.1 0.0 0.0   Gross profit growth   0.0% 387.8% -3.6% -45.2% -47.8% 0.0% 0.0% 0.0%   Employees   1 1 1 1 1 1 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)   163 265 388 275 180 143 80 80   Balance sheet change%   0.0% 62.2% 46.6% -29.2% -34.6% -20.3% -43.9% 0.0%   Added value   92.3 127.6 123.7 -126.2 5.2 -15.9 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 13 -9 -20 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   66.8% 18.9% 19.0% -35.7% 2.1% 171.0% 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 %   56.6% 59.6% 38.8% -36.7% 4.4% -12.5% 0.0% 0.0%   ROI %   124.5% 103.7% 58.2% -60.0% 6.8% -14.3% 0.0% 0.0%   ROE %   96.0% 79.4% 42.1% -60.4% 6.4% -14.4% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   45.5% 65.0% 68.0% 51.5% 83.9% 91.1% 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, %   -88.0% -125.0% -143.4% 53.7% -71.8% 150.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 3,188.0% 1,550.6% 554.8% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.8 2.9 3.1 2.0 5.9 11.2 0.0 0.0   Current Ratio   1.8 2.9 3.1 2.0 5.9 11.2 0.0 0.0   Cash and cash equivalent   81.3 159.4 177.3 67.8 6.0 23.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   74.2 171.9 263.5 127.0 140.7 130.4 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   92 128 124 -126 5 -16 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   92 128 124 -126 8 -16 0 0   EBIT / employee   92 128 124 -127 4 -26 0 0   Net earnings / employee   71 98 92 -122 9 -20 0 0