Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WaveCrest Denmark 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% 2.5% 2.5%   Bankruptcy risk   3.6% 1.5% 10.3% 3.9% 1.5% 3.2% 9.2% 9.2%   Credit score (0-100)   54 78 24 49 76 54 27 27   Credit rating   BBB A BB BBB A BBB BB BB   Credit limit (kDKK)   0.0 18.0 0.0 0.0 45.3 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 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   7,396 9,734 4,030 5,519 22,282 23,019 0.0 0.0   EBITDA   486 1,444 -539 842 2,816 1,492 0.0 0.0   EBIT   208 1,167 -1,183 265 2,253 961 0.0 0.0   Pre-tax profit (PTP)   155.3 1,162.3 -1,165.5 105.6 2,053.2 536.9 0.0 0.0   Net earnings   120.0 906.2 -805.6 158.4 1,734.2 376.5 0.0 0.0   Pre-tax profit without non-rec. items   155 1,162 -1,166 106 2,053 537 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   0.0 0.0 0.0 0.0 168 23.7 0.0 0.0   Shareholders equity total   797 1,603 597 756 4,243 4,620 3,668 3,668   Interest-bearing liabilities   1,003 126 139 428 4,560 8,268 0.0 0.0   Balance sheet total (assets)   3,676 4,075 4,454 6,335 18,290 25,394 3,668 3,668   Net Debt   981 -168 127 -773 1,844 4,988 -3,668 -3,668     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   7,396 9,734 4,030 5,519 22,282 23,019 0.0 0.0   Gross profit growth   -10.3% 31.6% -58.6% 37.0% 303.7% 3.3% -100.0% 0.0%   Employees   13 18 9 7 39 46 0 0   Employee growth %   -7.1% 38.5% -50.0% -22.2% 457.1% 17.9% -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)   3,676 4,075 4,454 6,335 18,290 25,394 3,668 3,668   Balance sheet change%   4.6% 10.9% 9.3% 42.2% 188.7% 38.8% -85.6% 0.0%   Added value   485.9 1,444.2 -539.0 842.2 2,830.5 1,491.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -555 945 -1,289 -380 -334 -1,061 -1,051 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 1.0 2.0 3.0 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 (%)   2.8% 12.0% -29.4% 4.8% 10.1% 4.2% 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 %   5.8% 30.4% -27.0% 5.1% 18.9% 4.4% 0.0% 0.0%   ROI %   11.3% 58.2% -79.4% 22.6% 43.3% 8.7% 0.0% 0.0%   ROE %   12.2% 75.5% -73.2% 23.4% 69.4% 8.5% 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 %   25.1% 42.1% 22.9% 17.4% 26.4% 22.6% 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, %   201.8% -11.7% -23.5% -91.7% 65.5% 334.4% 0.0% 0.0%   Gearing %   125.9% 7.9% 23.4% 56.6% 107.5% 179.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.6% 2.9% 9.8% 60.5% 10.9% 6.6% 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   1.3 1.3 2.0 1.6 1.6 1.7 0.0 0.0   Current Ratio   1.1 1.1 0.9 1.0 1.3 1.3 0.0 0.0   Cash and cash equivalent   22.1 294.3 12.7 1,200.0 2,716.3 3,279.8 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   244.7 276.8 -264.5 -104.9 4,268.1 5,124.6 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 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   37 80 -60 120 73 32 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   37 80 -60 120 72 32 0 0   EBIT / employee   16 65 -131 38 58 21 0 0   Net earnings / employee   9 50 -90 23 44 8 0 0