Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wida Autoglas 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   2.6% 2.9% 2.7% 2.5% 1.8% 2.3% 14.2% 14.2%   Credit score (0-100)   63 59 59 60 70 64 15 15   Credit rating   BBB BBB BBB BBB A BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   855 770 788 809 860 996 0.0 0.0   EBITDA   223 49.2 135 92.5 228 268 0.0 0.0   EBIT   209 22.1 102 57.3 207 244 0.0 0.0   Pre-tax profit (PTP)   209.8 20.9 101.4 55.5 206.3 247.3 0.0 0.0   Net earnings   162.3 18.6 76.6 45.0 160.7 192.9 0.0 0.0   Pre-tax profit without non-rec. items   210 20.9 101 55.5 206 247 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   93.0 86.4 71.2 36.1 23.4 0.0 0.0 0.0   Shareholders equity total   262 169 190 235 396 530 358 358   Interest-bearing liabilities   86.4 132 105 10.4 0.0 57.2 0.0 0.0   Balance sheet total (assets)   687 645 584 494 633 956 358 358   Net Debt   -234 -202 46.5 -235 -357 -580 -358 -358     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   855 770 788 809 860 996 0.0 0.0   Gross profit growth   5.5% -10.0% 2.4% 2.6% 6.4% 15.8% -100.0% 0.0%   Employees   0 0 1 2 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% -50.0% 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)   687 645 584 494 633 956 358 358   Balance sheet change%   48.4% -6.1% -9.4% -15.5% 28.1% 51.1% -62.6% 0.0%   Added value   223.0 49.2 135.5 92.5 242.5 267.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   43 -34 -48 -70 -33 -47 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   24.4% 2.9% 13.0% 7.1% 24.1% 24.5% 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 %   36.5% 3.3% 16.7% 10.6% 36.8% 31.1% 0.0% 0.0%   ROI %   70.5% 6.7% 34.1% 21.0% 64.7% 50.3% 0.0% 0.0%   ROE %   64.3% 8.7% 42.7% 21.2% 51.0% 41.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   38.2% 26.2% 32.5% 47.6% 62.5% 55.4% 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, %   -105.1% -411.4% 34.4% -254.2% -156.5% -216.7% 0.0% 0.0%   Gearing %   33.0% 78.0% 55.4% 4.4% 0.0% 10.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 1.2% 1.1% 2.8% 20.8% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.3 1.1 0.7 1.8 2.4 2.2 0.0 0.0   Current Ratio   1.4 1.2 1.3 1.8 2.6 2.2 0.0 0.0   Cash and cash equivalent   320.8 333.9 58.8 245.4 356.9 637.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   173.0 85.4 122.6 198.8 372.2 529.6 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 135 46 243 268 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 135 46 228 268 0 0   EBIT / employee   0 0 102 29 207 244 0 0   Net earnings / employee   0 0 77 22 161 193 0 0