W&M Royaltyselskab ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 0.0% 19.8% 14.1% 8.4%  
Credit score (0-100)  0 0 5 15 28  
Credit rating  N/A N/A B BB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 104 121  
Gross profit  0.0 0.0 0.0 104 121  
EBITDA  0.0 0.0 0.0 104 121  
EBIT  0.0 0.0 0.0 95.9 113  
Pre-tax profit (PTP)  0.0 0.0 0.0 95.9 113.1  
Net earnings  0.0 0.0 0.0 74.8 88.2  
Pre-tax profit without non-rec. items  0.0 0.0 0.0 95.9 113  

 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  0.0 0.0 40.0 115 203  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0.0 0.0 40.0 136 228  

Net Debt  0.0 0.0 0.0 0.0 0.0  
 
See the entire balance sheet

Volume 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 104 121  
Net sales growth  0.0% 0.0% 0.0% 0.0% 16.6%  
Gross profit  0.0 0.0 0.0 104 121  
Gross profit growth  0.0% 0.0% 0.0% 0.0% 16.6%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 0 40 136 228  
Balance sheet change%  0.0% 0.0% 0.0% 239.8% 67.7%  
Added value  0.0 0.0 0.0 95.9 121.1  
Added value %  0.0% 0.0% 0.0% 92.3% 100.0%  
Investments  0 0 40 -16 -16  

Net sales trend  0.0 0.0 0.0 0.0 1.0  
EBIT trend  0.0 0.0 0.0 1.0 2.0  

Profitability 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 100.0% 100.0%  
EBIT %  0.0% 0.0% 0.0% 92.3% 93.4%  
EBIT to gross profit (%)  0.0% 0.0% 0.0% 92.3% 93.4%  
Net Earnings %  0.0% 0.0% 0.0% 72.0% 72.8%  
Profit before depreciation and extraordinary items %  0.0% 0.0% 0.0% 79.7% 79.5%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 92.3% 93.4%  
ROA %  0.0% 0.0% 0.0% 109.1% 62.2%  
ROI %  0.0% 0.0% 0.0% 123.9% 71.2%  
ROE %  0.0% 0.0% 0.0% 96.7% 55.5%  

Solidity 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  0.0% 0.0% 100.0% 84.5% 89.1%  
Relative indebtedness %  0.0% 0.0% 0.0% 20.3% 20.5%  
Relative net indebtedness %  0.0% 0.0% 0.0% 20.3% 20.5%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% 0.0% 0.0% 0.0%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.0 0.0 0.0 4.9 8.2  
Current Ratio  0.0 0.0 0.0 4.9 8.2  
Cash and cash equivalent  0.0 0.0 0.0 0.0 0.0  

Capital use efficiency 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 100.0% 168.4%  
Net working capital  0.0 0.0 0.0 82.8 179.1  
Net working capital %  0.0% 0.0% 0.0% 79.7% 147.8%  

Employee efficiency 
2019
N/A
2020
N/A
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0