Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

STALD WAGNER 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   4.2% 4.2% 4.2% 4.2% 4.2% 4.2% 4.2% 4.2%   Bankruptcy risk   9.0% 11.7% 3.4% 4.2% 11.0% 5.1% 14.2% 14.2%   Credit score (0-100)   29 22 54 47 21 42 15 15   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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   40.3 -298 619 213 -138 357 0.0 0.0   EBITDA   40.3 -338 559 32.0 -329 66.2 0.0 0.0   EBIT   40.3 -338 555 12.0 -349 46.2 0.0 0.0   Pre-tax profit (PTP)   39.9 -337.8 556.8 10.1 -350.2 44.8 0.0 0.0   Net earnings   39.9 -337.8 556.8 10.1 -350.2 44.8 0.0 0.0   Pre-tax profit without non-rec. items   39.9 -338 557 10.1 -350 44.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 122 102 81.7 61.7 0.0 0.0   Shareholders equity total   65.2 -273 772 782 432 476 351 351   Interest-bearing liabilities   506 502 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   881 673 911 850 487 703 351 351   Net Debt   468 472 -170 -78.7 -104 -38.5 -351 -351     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   40.3 -298 619 213 -138 357 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -65.5% 0.0% 0.0% -100.0% 0.0%   Employees   0 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)   881 673 911 850 487 703 351 351   Balance sheet change%   11.5% -23.6% 35.3% -6.7% -42.7% 44.3% -50.0% 0.0%   Added value   40.3 -337.5 558.8 32.0 -328.8 66.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 118 -40 -40 -40 -62 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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% 113.4% 89.8% 5.6% 252.2% 12.9% 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 %   4.8% -37.0% 60.1% 1.4% -52.2% 7.8% 0.0% 0.0%   ROI %   7.3% -62.9% 87.6% 1.5% -57.5% 10.2% 0.0% 0.0%   ROE %   88.2% -91.5% 77.1% 1.3% -57.7% 9.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   7.4% -28.8% 84.8% 92.0% 88.7% 67.8% 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, %   1,160.7% -139.9% -30.5% -245.9% 31.5% -58.1% 0.0% 0.0%   Gearing %   775.3% -184.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 0.1% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   0.2 0.1 1.7 1.8 2.4 0.3 0.0 0.0   Current Ratio   1.1 0.7 5.7 11.1 7.3 2.8 0.0 0.0   Cash and cash equivalent   37.7 29.5 170.4 78.7 103.6 38.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   65.2 -272.6 650.1 680.2 350.0 414.8 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -338 559 32 -329 66 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -338 559 32 -329 66 0 0   EBIT / employee   0 -338 555 12 -349 46 0 0   Net earnings / employee   0 -338 557 10 -350 45 0 0