Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BRIAN WÜRTZ HOLDING ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 2014/12 2015e N/A 2016e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.0% 8.0% 8.2% 7.7%   Credit score (0-100)   0 0 0 0 0 31 30 34   Credit rating   N/A N/A N/A N/A N/A BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 2,131.1 2,785.2 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 2014/12 2015e N/A 2016e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 19,416 52,360 34,394 0.0 0.0   EBITDA   0.0 0.0 0.0 7,639 7,221 -1,351 0.0 0.0   EBIT   0.0 0.0 0.0 5,979 2,032 -7,649 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 -1,800.8 -163.3 4,205.2 0.0 0.0   Net earnings   0.0 0.0 0.0 -3,200.5 -582.6 5,965.8 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 5,590 1,229 -9,247 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 2014/12 2015e N/A 2016e N/A Tangible assets total   0.0 0.0 0.0 8,072 5,636 8,589 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 12,620 12,587 5,761 4,738 4,738   Interest-bearing liabilities   0.0 0.0 0.0 35,007 30,097 33,204 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 103,822 89,701 82,080 4,738 4,738   Net Debt   0.0 0.0 0.0 29,652 21,912 27,883 -4,002 -4,002     See the entire balance sheet 1000.0 Volume  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 2014/12 2015e N/A 2016e 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   0.0 0.0 0.0 19,416 52,360 34,394 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 169.7% -34.3% -100.0% 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 0 103,822 89,701 82,080 4,738 4,738   Balance sheet change%   0.0% 0.0% 0.0% 0.0% -13.6% -8.5% -94.2% 0.0%   Added value   0.0 0.0 0.0 7,639.2 3,691.5 -1,350.7 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 10,874 -8,493 -5,037 -9,754 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 2014/12 2015e N/A 2016e 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 (%)   0.0% 0.0% 0.0% 30.8% 3.9% -22.2% 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 %   0.0% 0.0% 0.0% 5.9% 2.6% -8.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 12.3% 5.2% -16.9% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% -32.2% -5.9% 85.0% 0.0% 0.0%   1000.0 Solidity  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 2014/12 2015e N/A 2016e N/A Equity ratio %   0.0% 0.0% 0.0% 12.2% 14.5% 7.0% 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, %   0.0% 0.0% 0.0% 388.2% 303.5% -2,064.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 277.4% 239.1% 576.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 3.3% 3.9% 5.6% 0.0% 0.0%   1000.0 Liquidity  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 2014/12 2015e N/A 2016e N/A Quick Ratio   0.0 0.0 0.0 0.8 0.8 0.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 1.0 1.1 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 5,355.4 8,185.1 5,321.0 0.0 0.0   1000.0 Capital use efficiency  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 2014/12 2015e N/A 2016e 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   0.0 0.0 0.0 644.1 3,570.2 -1,859.5 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  2009 N/A 2010 N/A 2011 N/A 2012 N/A 2013 N/A 2014 2014/12 2015e N/A 2016e 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