Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIEBEN DESIGN A/S

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% 2.7% 2.7%   Bankruptcy risk   2.0% 1.7% 19.4% 11.0% 4.5% 7.6% 20.8% 20.5%   Credit score (0-100)   79 81 10 21 57 32 1 1   Credit rating   BBB BBB B B BB BB C C   Credit limit (kDKK)   0.4 2.3 -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   4,580 4,827 -2,348 281 2,753 782 0.0 0.0   EBITDA   898 889 -5,521 -1,490 363 -1,283 0.0 0.0   EBIT   623 675 -5,716 -1,675 188 -1,495 0.0 0.0   Pre-tax profit (PTP)   425.8 506.8 -5,909.4 -2,005.9 31.3 -1,493.1 0.0 0.0   Net earnings   331.8 394.8 -6,063.4 -126.5 25.4 -1,373.9 0.0 0.0   Pre-tax profit without non-rec. items   426 507 -5,909 -2,006 31.3 -1,493 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   1,086 1,198 1,020 835 869 1,403 0.0 0.0   Shareholders equity total   1,445 1,839 -4,224 -4,350 775 801 82.1 82.1   Interest-bearing liabilities   3,050 2,743 4,875 8,138 2,461 1,042 0.0 0.0   Balance sheet total (assets)   5,543 5,416 1,844 4,995 4,856 3,282 82.1 82.1   Net Debt   3,004 2,687 4,818 7,372 1,491 927 -82.1 -82.1     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   4,580 4,827 -2,348 281 2,753 782 0.0 0.0   Gross profit growth   19.6% 5.4% 0.0% 0.0% 879.8% -71.6% -100.0% 0.0%   Employees   8 8 7 3 4 4 0 0   Employee growth %   0.0% 0.0% -12.5% -57.1% 33.3% 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)   5,543 5,416 1,844 4,995 4,856 3,282 82 82   Balance sheet change%   -23.3% -2.3% -66.0% 170.9% -2.8% -32.4% -97.5% 0.0%   Added value   897.8 888.6 -5,521.2 -1,490.0 372.4 -1,283.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -160 -102 -373 -370 -142 323 -1,403 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 -1.0 -2.0 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 (%)   13.6% 14.0% 243.4% -596.1% 6.8% -191.1% 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 %   10.3% 12.8% -99.5% -20.3% 3.4% -36.2% 0.0% 0.0%   ROI %   12.6% 15.4% -119.8% -23.7% 4.1% -56.9% 0.0% 0.0%   ROE %   26.0% 24.0% -329.2% -3.7% 0.9% -174.3% 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 %   26.1% 34.0% -74.8% -48.6% 16.0% 24.4% 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, %   334.6% 302.4% -87.3% -494.7% 410.6% -72.2% 0.0% 0.0%   Gearing %   211.1% 149.1% -115.4% -187.1% 317.6% 130.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.9% 6.7% 5.1% 6.8% 3.9% 1.1% 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   0.3 0.3 0.1 1.1 0.9 0.4 0.0 0.0   Current Ratio   1.3 1.4 0.2 1.0 0.9 0.6 0.0 0.0   Cash and cash equivalent   45.9 56.0 56.8 766.6 970.1 115.5 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   864.2 1,164.8 -4,692.2 12.4 -371.1 -987.0 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   112 111 -789 -497 93 -321 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   112 111 -789 -497 91 -321 0 0   EBIT / employee   78 84 -817 -558 47 -374 0 0   Net earnings / employee   41 49 -866 -42 6 -343 0 0