Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WAINER HOLDING 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  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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   1.5% 2.4% 0.5% 1.4% 0.9% 0.5% 7.4% 7.4%   Credit score (0-100)   79 65 99 77 88 98 33 33   Credit rating   A BBB AA A A AAA BB BB   Credit limit (kDKK)   662.5 0.5 8,168.5 497.6 3,743.0 6,270.9 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   71,401 -7,256 -123 -277 -216 -225 0.0 0.0   EBITDA   71,401 -7,256 -123 -906 -255 -227 0.0 0.0   EBIT   71,401 -7,256 -123 -906 -255 -227 0.0 0.0   Pre-tax profit (PTP)   71,549.0 -11,342.0 12,742.0 -8,288.0 -2,442.0 10,088.4 0.0 0.0   Net earnings   71,512.0 -11,342.0 11,066.0 -8,536.0 -2,493.0 8,736.2 0.0 0.0   Pre-tax profit without non-rec. items   71,549 -11,342 12,742 -8,288 -2,442 10,088 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 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   78,185 66,842 77,853 64,117 58,175 61,911 54,979 54,979   Interest-bearing liabilities   0.0 0.0 0.0 15,000 18,450 18,450 0.0 0.0   Balance sheet total (assets)   78,221 66,862 79,534 79,382 76,894 81,525 54,979 54,979   Net Debt   -24,662 -21,923 -60,214 -47,281 -41,614 -43,292 -54,979 -54,979     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   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   71,401 -7,256 -123 -277 -216 -225 0.0 0.0   Gross profit growth   4,677.7% 0.0% 98.3% -125.2% 22.0% -4.0% 0.0% 0.0%   Employees   1 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)   78,221 66,862 79,534 79,382 76,894 81,525 54,979 54,979   Balance sheet change%   1,024.9% -14.5% 19.0% -0.2% -3.1% 6.0% -32.6% 0.0%   Added value   71,401.0 -7,256.0 -123.0 -906.0 -255.0 -227.0 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 0 0 0 0 0 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 -3.0 -4.0 -5.0 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% 100.0% 100.0% 327.1% 118.1% 101.1% 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 %   168.0% -9.8% 17.5% -5.4% 2.0% 15.2% 0.0% 0.0%   ROI %   168.2% -9.9% 17.7% -5.5% 0.7% 14.1% 0.0% 0.0%   ROE %   168.0% -15.6% 15.3% -12.0% -4.1% 14.5% 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 %   100.0% 100.0% 97.9% 80.8% 75.7% 75.9% 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, %   -34.5% 302.1% 48,954.5% 5,218.7% 16,319.2% 19,070.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 23.4% 31.7% 29.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 53.5% 17.9% 5.2% 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   705.2 1,125.4 3,030.4 4.5 3.5 3.5 0.0 0.0   Current Ratio   705.2 1,125.4 3,030.4 4.5 3.5 3.5 0.0 0.0   Cash and cash equivalent   24,662.0 21,923.0 60,214.0 62,281.0 60,064.0 61,741.5 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)   40.6 197.3 59.3 26.4 69.3 81.3 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   22,882.0 5,698.0 11,225.0 -9,699.0 -13,180.0 -8,834.1 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   71,401 -7,256 -123 -906 -255 -227 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   71,401 -7,256 -123 -906 -255 -227 0 0   EBIT / employee   71,401 -7,256 -123 -906 -255 -227 0 0   Net earnings / employee   71,512 -11,342 11,066 -8,536 -2,493 8,736 0 0