Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WONDERFUEL 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   11.5% 8.8% 9.8% 14.8% 9.8% 8.1% 17.4% 17.4%   Credit score (0-100)   22 28 24 13 24 30 9 9   Credit rating   BB BB BB BB BB BB B B   Credit limit (kDKK)   -0.0 0.0 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,470 777 2,235 1,267 1,621 1,805 0.0 0.0   EBITDA   50.4 296 935 -660 410 57.3 0.0 0.0   EBIT   41.9 286 907 -697 378 42.0 0.0 0.0   Pre-tax profit (PTP)   8.1 249.9 892.2 -721.7 323.8 6.6 0.0 0.0   Net earnings   2.1 190.9 693.6 -570.1 243.0 0.7 0.0 0.0   Pre-tax profit without non-rec. items   8.1 250 892 -722 324 6.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   5.1 57.9 84.1 47.1 15.3 0.0 0.0 0.0   Shareholders equity total   -408 -217 476 -93.6 149 150 25.1 25.1   Interest-bearing liabilities   671 600 150 290 195 320 0.0 0.0   Balance sheet total (assets)   690 710 1,787 652 842 1,058 25.1 25.1   Net Debt   671 476 117 290 195 320 -25.1 -25.1     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   1,470 777 2,235 1,267 1,621 1,805 0.0 0.0   Gross profit growth   8.7% -47.1% 187.5% -43.3% 27.9% 11.4% -100.0% 0.0%   Employees   3 3 4 4 3 3 0 0   Employee growth %   0.0% 0.0% 33.3% 0.0% -25.0% 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)   690 710 1,787 652 842 1,058 25 25   Balance sheet change%   -8.0% 2.8% 151.8% -63.5% 29.2% 25.6% -97.6% 0.0%   Added value   50.4 296.4 934.7 -660.0 415.2 57.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -17 42 -2 -74 -64 -31 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   2.9% 36.8% 40.6% -55.0% 23.3% 2.3% 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 %   3.7% 28.2% 66.8% -55.1% 47.7% 4.4% 0.0% 0.0%   ROI %   6.8% 45.0% 144.0% -146.9% 119.4% 10.4% 0.0% 0.0%   ROE %   0.3% 27.3% 117.0% -101.1% 60.7% 0.5% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   -37.2% -23.4% 26.9% -12.9% 18.1% 14.4% 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, %   1,331.1% 160.5% 12.6% -43.9% 47.5% 558.9% 0.0% 0.0%   Gearing %   -164.5% -276.4% 31.5% -309.1% 130.4% 213.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.5% 5.7% 3.9% 11.2% 22.4% 13.8% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.5 0.7 1.3 0.6 1.0 1.0 0.0 0.0   Current Ratio   0.5 0.7 1.3 0.6 1.0 1.0 0.0 0.0   Cash and cash equivalent   0.0 124.2 32.6 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   -563.2 -319.5 321.0 -274.2 9.0 22.6 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   17 99 234 -165 138 19 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   17 99 234 -165 137 19 0 0   EBIT / employee   14 95 227 -174 126 14 0 0   Net earnings / employee   1 64 173 -143 81 0 0 0