Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WEIRDWEAR 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 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% 1.5% 1.5%   Bankruptcy risk   3.5% 2.1% 3.7% 3.2% 2.3% 3.5% 13.7% 13.5%   Credit score (0-100)   55 68 52 54 64 52 16 17   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.1 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   1,889 1,914 763 1,436 1,500 1,113 0.0 0.0   EBITDA   106 211 -121 38.5 276 -94.8 0.0 0.0   EBIT   66.2 151 -178 1.2 239 -131 0.0 0.0   Pre-tax profit (PTP)   12.7 112.1 -209.8 -25.1 214.1 -152.8 0.0 0.0   Net earnings   7.3 86.7 -164.0 -20.4 165.6 -120.6 0.0 0.0   Pre-tax profit without non-rec. items   12.7 112 -210 -25.1 214 -153 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   1,340 1,295 1,238 1,200 1,163 1,127 0.0 0.0   Shareholders equity total   1,285 1,318 1,154 1,077 1,185 1,006 865 865   Interest-bearing liabilities   697 609 518 625 573 520 0.0 0.0   Balance sheet total (assets)   2,500 2,274 2,111 2,037 1,971 1,769 865 865   Net Debt   -203 -298 92.3 242 387 281 -865 -865     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   1,889 1,914 763 1,436 1,500 1,113 0.0 0.0   Gross profit growth   -34.1% 1.3% -60.2% 88.2% 4.5% -25.8% -100.0% 0.0%   Employees   4 4 3 4 4 3 0 0   Employee growth %   0.0% 0.0% -25.0% 33.3% 0.0% -25.0% -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)   2,500 2,274 2,111 2,037 1,971 1,769 865 865   Balance sheet change%   -7.2% -9.0% -7.2% -3.5% -3.2% -10.3% -51.1% 0.0%   Added value   106.1 211.5 -120.5 38.5 275.8 -94.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -31 -105 -115 -75 -74 -73 -1,127 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 -1.0 1.0 2.0 -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 (%)   3.5% 7.9% -23.4% 0.1% 15.9% -11.8% 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 %   2.7% 6.3% -8.1% 0.1% 11.9% -7.0% 0.0% 0.0%   ROI %   3.4% 7.7% -9.9% 0.1% 13.8% -8.0% 0.0% 0.0%   ROE %   0.6% 6.7% -13.3% -1.8% 14.6% -11.0% 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 %   51.4% 57.9% 54.6% 52.9% 60.1% 56.8% 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, %   -191.1% -140.7% -76.6% 627.8% 140.5% -296.1% 0.0% 0.0%   Gearing %   54.2% 46.2% 44.9% 58.1% 48.4% 51.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.0% 6.0% 5.6% 4.6% 4.1% 4.0% 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   1.9 2.3 1.7 1.2 1.4 1.0 0.0 0.0   Current Ratio   1.9 2.3 1.7 1.2 1.4 1.0 0.0 0.0   Cash and cash equivalent   899.5 906.8 425.3 383.4 186.0 238.8 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   553.7 543.6 345.5 159.5 224.9 -17.2 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   27 53 -40 10 69 -32 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   27 53 -40 10 69 -32 0 0   EBIT / employee   17 38 -59 0 60 -44 0 0   Net earnings / employee   2 22 -55 -5 41 -40 0 0