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  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% 3.5% 3.5%   Bankruptcy risk   13.4% 15.2% 5.5% 3.4% 10.5% 2.5% 10.5% 10.5%   Credit score (0-100)   18 14 41 53 22 61 23 23   Credit rating   BB BB BBB BBB 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)  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   56.0 68.4 1,596 1,380 296 2,015 0.0 0.0   EBITDA   56.0 68.4 1,116 727 -397 1,364 0.0 0.0   EBIT   56.0 68.4 1,111 722 -441 1,307 0.0 0.0   Pre-tax profit (PTP)   56.0 68.1 1,082.5 706.5 -465.8 1,295.0 0.0 0.0   Net earnings   56.0 68.1 976.0 550.6 -363.6 1,007.1 0.0 0.0   Pre-tax profit without non-rec. items   56.0 68.1 1,082 706 -466 1,295 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 20.0 15.0 230 174 0.0 0.0   Shareholders equity total   -947 -878 97.5 648 227 1,234 1,048 1,048   Interest-bearing liabilities   0.0 0.0 0.0 0.0 210 0.0 0.0 0.0   Balance sheet total (assets)   72.7 45.1 1,725 1,381 1,410 1,877 1,048 1,048   Net Debt   -72.7 -20.1 -803 -382 204 -552 -1,048 -1,048     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   56.0 68.4 1,596 1,380 296 2,015 0.0 0.0   Gross profit growth   0.0% 22.1% 2,233.8% -13.5% -78.6% 581.3% -100.0% 0.0%   Employees   0 0 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)   73 45 1,725 1,381 1,410 1,877 1,048 1,048   Balance sheet change%   7,432.6% -37.9% 3,719.6% -19.9% 2.0% 33.2% -44.1% 0.0%   Added value   56.0 68.4 1,116.5 726.8 -436.0 1,364.2 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 15 -10 172 -114 -174 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 4.0 -1.0 1.0 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 (%)   100.0% 100.0% 69.6% 52.3% -149.1% 64.9% 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 %   5.5% 7.0% 83.9% 46.5% -31.6% 79.6% 0.0% 0.0%   ROI %   0.0% 0.0% 2,155.7% 190.2% -80.6% 155.8% 0.0% 0.0%   ROE %   152.1% 115.5% 1,368.6% 147.7% -83.1% 137.8% 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 %   -92.9% -95.1% 5.7% 46.9% 16.1% 65.8% 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, %   -129.8% -29.5% -71.9% -52.5% -51.3% -40.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 92.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 23.8% 12.2% 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   0.1 0.0 0.5 0.7 0.1 0.9 0.0 0.0   Current Ratio   0.1 0.0 1.1 1.9 1.0 2.7 0.0 0.0   Cash and cash equivalent   72.7 20.1 802.6 381.6 6.6 551.5 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   -946.6 -878.5 83.1 641.1 -3.2 1,067.3 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 2018/12 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 0 558 363 -218 682 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 558 363 -199 682 0 0   EBIT / employee   0 0 556 361 -220 654 0 0   Net earnings / employee   0 0 488 275 -182 504 0 0