Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

West Bådudstyr 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   18.2% 12.5% 9.2% 11.5% 9.9% 5.3% 13.3% 13.0%   Credit score (0-100)   9 19 25 20 24 42 17 18   Credit rating   B BB BB BB BB BBB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   68.4 1,596 1,380 296 2,015 965 0.0 0.0   EBITDA   68.4 1,116 727 -397 1,364 192 0.0 0.0   EBIT   68.4 1,111 722 -441 1,307 135 0.0 0.0   Pre-tax profit (PTP)   68.1 1,082.5 706.5 -465.8 1,295.0 134.4 0.0 0.0   Net earnings   68.1 976.0 550.6 -363.6 1,007.1 104.6 0.0 0.0   Pre-tax profit without non-rec. items   68.1 1,082 706 -466 1,295 134 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 20.0 15.0 230 174 117 0.0 0.0   Shareholders equity total   -878 97.5 648 227 1,234 1,278 1,086 1,086   Interest-bearing liabilities   0.0 0.0 0.0 210 0.0 189 0.0 0.0   Balance sheet total (assets)   45.1 1,725 1,381 1,410 1,877 2,016 1,086 1,086   Net Debt   -20.1 -803 -382 204 -552 185 -1,086 -1,086     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   68.4 1,596 1,380 296 2,015 965 0.0 0.0   Gross profit growth   22.1% 2,233.8% -13.5% -78.6% 581.3% -52.1% -100.0% 0.0%   Employees   0 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)   45 1,725 1,381 1,410 1,877 2,016 1,086 1,086   Balance sheet change%   -37.9% 3,719.6% -19.9% 2.0% 33.2% 7.4% -46.1% 0.0%   Added value   68.4 1,116.5 726.8 -397.0 1,351.2 192.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 15 -10 172 -114 -114 -117 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 69.6% 52.3% -149.1% 64.9% 14.0% 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 %   7.0% 83.9% 46.5% -31.6% 79.6% 7.0% 0.0% 0.0%   ROI %   0.0% 2,155.7% 190.2% -80.6% 155.8% 10.1% 0.0% 0.0%   ROE %   115.5% 1,368.6% 147.7% -83.1% 137.8% 8.3% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -95.1% 5.7% 46.9% 16.1% 65.8% 63.4% 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, %   -29.5% -71.9% -52.5% -51.3% -40.4% 96.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 92.6% 0.0% 14.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 23.8% 12.2% 2.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.5 0.7 0.1 0.9 0.1 0.0 0.0   Current Ratio   0.0 1.1 1.9 1.0 2.7 2.6 0.0 0.0   Cash and cash equivalent   20.1 802.6 381.6 6.6 551.5 3.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -878.5 83.1 641.1 -3.2 1,067.3 1,162.6 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 558 363 -199 676 96 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 558 363 -199 682 96 0 0   EBIT / employee   0 556 361 -220 654 68 0 0   Net earnings / employee   0 488 275 -182 504 52 0 0