Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

W.B.SPECIAL ApS. AABENRAA 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6% 3.6%   Bankruptcy risk   5.1% 3.9% 8.6% 6.6% 9.8% 9.6% 12.1% 11.8%   Credit score (0-100)   45 52 28 35 24 24 20 20   Credit rating   BBB BBB BB BBB BB BB BB 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,633 1,745 1,373 1,839 1,771 1,463 0.0 0.0   EBITDA   60.9 128 -237 202 -31.0 -201 0.0 0.0   EBIT   45.1 113 -252 200 -31.0 -201 0.0 0.0   Pre-tax profit (PTP)   69.4 129.0 -229.8 228.9 13.5 -156.5 0.0 0.0   Net earnings   52.8 98.2 -183.0 166.7 12.4 -121.0 0.0 0.0   Pre-tax profit without non-rec. items   69.4 129 -230 229 13.5 -157 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   32.0 17.2 2.5 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   757 855 672 839 851 730 530 530   Interest-bearing liabilities   364 398 367 442 246 497 0.0 0.0   Balance sheet total (assets)   1,753 2,055 2,140 2,205 1,938 2,088 530 530   Net Debt   14.7 45.0 -246 -28.1 159 376 -530 -530     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,633 1,745 1,373 1,839 1,771 1,463 0.0 0.0   Gross profit growth   1.9% 6.9% -21.3% 33.9% -3.7% -17.4% -100.0% 0.0%   Employees   4 3 3 3 4 4 0 0   Employee growth %   0.0% -25.0% 0.0% 0.0% 33.3% 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)   1,753 2,055 2,140 2,205 1,938 2,088 530 530   Balance sheet change%   -6.2% 17.3% 4.1% 3.0% -12.1% 7.8% -74.6% 0.0%   Added value   60.9 128.2 -237.4 202.4 -28.6 -201.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -32 -30 -30 -5 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   1.0 2.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   2.8% 6.5% -18.4% 10.9% -1.8% -13.7% 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 %   4.2% 7.6% -10.0% 11.5% 0.8% -7.1% 0.0% 0.0%   ROI %   6.9% 12.2% -18.3% 21.5% 1.5% -12.3% 0.0% 0.0%   ROE %   7.2% 12.2% -24.0% 22.1% 1.5% -15.3% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   43.2% 41.6% 31.4% 38.0% 43.9% 35.0% 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, %   24.1% 35.1% 103.5% -13.9% -511.6% -186.8% 0.0% 0.0%   Gearing %   48.0% 46.6% 54.7% 52.7% 28.9% 68.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 4.2% 5.2% 5.2% 1.1% 3.7% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   0.4 0.3 0.5 0.3 0.2 0.2 0.0 0.0   Current Ratio   1.7 1.7 1.5 1.6 1.8 1.5 0.0 0.0   Cash and cash equivalent   349.0 353.4 613.1 470.5 87.4 121.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   724.9 837.9 669.7 838.8 851.2 730.3 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   15 43 -79 67 -7 -50 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   15 43 -79 67 -8 -50 0 0   EBIT / employee   11 38 -84 67 -8 -50 0 0   Net earnings / employee   13 33 -61 56 3 -30 0 0