Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MICHAEL WEISLEDER HOLDING 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% 4.2% 4.2%   Bankruptcy risk   0.8% 0.8% 0.7% 0.7% 0.6% 0.6% 7.3% 7.3%   Credit score (0-100)   94 94 96 95 96 97 33 33   Credit rating   AA AA AA AA AA AA BBB BBB   Credit limit (kDKK)   3,292.1 4,737.8 5,308.0 6,453.8 7,687.8 8,136.5 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   996 1,023 2,282 1,547 1,357 1,671 0.0 0.0   EBITDA   996 1,023 2,282 1,547 1,357 1,671 0.0 0.0   EBIT   889 859 2,129 1,317 1,124 1,403 0.0 0.0   Pre-tax profit (PTP)   3,292.5 11,720.9 5,530.2 11,796.0 9,078.1 10,355.7 0.0 0.0   Net earnings   3,151.2 11,511.0 5,130.0 11,381.7 8,711.9 9,695.5 0.0 0.0   Pre-tax profit without non-rec. items   3,292 11,721 5,530 11,796 9,078 10,356 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   11,669 15,083 15,620 26,171 26,186 28,881 0.0 0.0   Shareholders equity total   34,807 52,360 54,490 66,561 75,234 82,475 52,412 52,412   Interest-bearing liabilities   0.4 0.0 0.0 7,912 7,572 7,361 0.0 0.0   Balance sheet total (assets)   35,478 53,112 55,895 76,042 83,736 90,975 52,412 52,412   Net Debt   -6,004 -3,869 -3,269 3,520 -6,826 -7,255 -52,412 -52,412     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   996 1,023 2,282 1,547 1,357 1,671 0.0 0.0   Gross profit growth   -46.7% 2.7% 123.2% -32.2% -12.3% 23.2% -100.0% 0.0%   Employees   0 0 0 0 0 1 0 0   Employee growth %   -100.0% 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)   35,478 53,112 55,895 76,042 83,736 90,975 52,412 52,412   Balance sheet change%   9.1% 49.7% 5.2% 36.0% 10.1% 8.6% -42.4% 0.0%   Added value   995.9 1,022.5 2,282.4 1,546.7 1,353.8 1,671.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   2,486 3,250 384 10,321 -218 2,426 -28,881 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 (%)   89.3% 84.0% 93.3% 85.1% 82.8% 83.9% 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 %   11.1% 27.7% 12.2% 18.3% 11.5% 12.2% 0.0% 0.0%   ROI %   11.3% 28.1% 12.4% 18.7% 11.7% 12.4% 0.0% 0.0%   ROE %   9.5% 26.4% 9.6% 18.8% 12.3% 12.3% 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 %   98.1% 98.6% 97.5% 87.5% 89.8% 90.7% 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, %   -602.9% -378.3% -143.2% 227.6% -503.1% -434.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 11.9% 10.1% 8.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   448.6% 300,862.6% 0.0% 6.5% 1.8% 4.4% 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   18.2 17.9 13.6 11.1 28.0 26.4 0.0 0.0   Current Ratio   18.2 17.9 13.6 11.1 28.0 26.4 0.0 0.0   Cash and cash equivalent   6,004.3 3,868.6 3,268.6 4,391.6 14,397.9 14,616.1 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   9,582.0 9,801.1 14,813.3 16,662.3 25,862.3 18,868.8 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 1,671 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 1,671 0 0   EBIT / employee   0 0 0 0 0 1,403 0 0   Net earnings / employee   0 0 0 0 0 9,696 0 0