Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

CONG WANG AGENCY ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   1.3% 1.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 26.4% 24.1% 26.8% 29.5% 19.9% 19.9%   Credit score (0-100)   0 0 4 4 3 2 6 5   Credit rating   N/A N/A B B B C B B   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)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 -158 -211 -376 -84 -84 -84   Gross profit   0.0 0.0 -40.0 41.4 -136 -17.9 0.0 0.0   EBITDA   0.0 0.0 148 133 11.0 138 0.0 0.0   EBIT   0.0 0.0 148 121 -43.0 74.2 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 158.0 121.3 -43.0 74.2 0.0 0.0   Net earnings   0.0 0.0 125.3 162.8 -43.0 74.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 158 121 -43.0 74.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 -166 329 450 80.0 0.0 0.0   Interest-bearing liabilities   0.0 0.0 216 339 -277 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 146 111 44.1 80.0 0.0 0.0   Net Debt   0.0 0.0 203 281 -189 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 -158 -211 -376 -84 -84 -84   Net sales growth   0.0% 0.0% 0.0% 33.8% 78.1% -77.6% 0.0% 0.0%   Gross profit   0.0 0.0 -40.0 41.4 -136 -17.9 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 86.9% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 0 146 111 44 80 0 0   Balance sheet change%   0.0% 0.0% 0.0% -24.1% -60.1% 81.4% -100.0% 0.0%   Added value   0.0 0.0 148.0 133.1 -31.2 138.0 0.0 0.0   Added value %   0.0% 0.0% -93.7% -63.0% 8.3% -163.9% 0.0% 0.0%   Investments   0 0 0 -12 -54 -64 0 0   Net sales trend   0.0 0.0 0.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A EBITDA %   0.0% 0.0% -93.7% -63.0% -2.9% -163.9% 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 (%)   0.0% 0.0% -369.7% 292.6% 31.6% -414.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -79.3% -77.0% 11.4% -88.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% -79.3% -82.6% -2.9% -163.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -100.0% -57.4% 11.4% -88.2% 0.0% 0.0%   ROA %   0.0% 0.0% 47.5% 57.4% -55.6% 119.5% 0.0% 0.0%   ROI %   0.0% 0.0% 68.6% 107.2% -47.0% 58.7% 0.0% 0.0%   ROE %   0.0% 0.0% 85.9% 68.6% -11.1% 28.0% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% -53.3% 23.1% 52.6% 100.0% 0.0% 0.0%   Relative indebtedness %   0.0% 0.0% -197.4% -207.9% 107.8% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% -189.1% -180.2% 84.4% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 137.0% 210.8% -1,724.2% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% -130.0% 103.1% -61.6% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% -9.2% -0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 0.5 0.3 -0.1 0.0 0.0 0.0   Current Ratio   0.0 0.0 0.5 0.3 -0.1 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 13.1 58.5 -88.2 0.0 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Trade debtors turnover (days)   0.0 0.0 -134.6 -164.2 -56.5 -0.0 -0.0 -0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 22.8 -0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% -92.3% -52.3% -11.7% -95.1% 0.0% 0.0%   Net working capital   0.0 0.0 -145.3 -328.8 450.1 80.0 0.0 0.0   Net working capital %   0.0% 0.0% 92.0% 155.6% -119.6% -95.1% 0.0% 0.0%   1000.0 Employee efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0