Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIMPEX 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   2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9% 2.9%   Bankruptcy risk   2.8% 3.1% 2.8% 3.8% 2.7% 4.6% 17.5% 17.5%   Credit score (0-100)   61 56 58 50 60 46 9 9   Credit rating   BBB BBB BBB BBB BBB BBB 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   808 749 669 550 610 625 0.0 0.0   EBITDA   287 246 120 14.5 102 -0.3 0.0 0.0   EBIT   287 241 116 3.0 90.6 -2.0 0.0 0.0   Pre-tax profit (PTP)   332.7 244.3 183.6 23.1 157.9 46.0 0.0 0.0   Net earnings   262.4 192.8 142.9 17.4 122.8 35.1 0.0 0.0   Pre-tax profit without non-rec. items   333 244 184 23.1 158 46.0 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   247 249 202 79.7 186 97.9 12.8 12.8   Interest-bearing liabilities   534 35.5 312 610 365 113 0.0 0.0   Balance sheet total (assets)   1,071 723 860 993 829 560 12.8 12.8   Net Debt   126 -285 44.8 118 78.9 30.7 -12.8 -12.8     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   808 749 669 550 610 625 0.0 0.0   Gross profit growth   3.9% -7.2% -10.7% -17.8% 11.0% 2.3% -100.0% 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)   1,071 723 860 993 829 560 13 13   Balance sheet change%   -12.5% -32.5% 19.0% 15.4% -16.6% -32.4% -97.7% 0.0%   Added value   286.6 245.8 120.3 14.5 102.1 -0.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 -5 -4 -12 -11 -2 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 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 (%)   35.5% 32.1% 17.4% 0.5% 14.8% -0.3% 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 %   29.1% 27.6% 23.5% 2.8% 17.4% 9.6% 0.0% 0.0%   ROI %   37.3% 45.2% 45.8% 4.3% 25.3% 17.5% 0.0% 0.0%   ROE %   35.7% 77.7% 63.2% 12.4% 92.6% 24.8% 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 %   23.0% 34.5% 23.5% 8.1% 22.4% 17.5% 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, %   44.1% -116.0% 37.3% 812.8% 77.5% -10,955.7% 0.0% 0.0%   Gearing %   216.4% 14.2% 154.2% 764.7% 196.9% 115.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 1.2% 1.2% 0.7% 0.1% 8.6% 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   3.2 1.3 1.6 2.5 1.7 0.8 0.0 0.0   Current Ratio   5.3 1.9 2.8 3.3 3.5 1.6 0.0 0.0   Cash and cash equivalent   407.3 320.6 267.2 491.8 286.4 82.3 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   852.4 324.2 536.5 679.0 583.3 208.7 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   287 246 120 15 102 -0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   287 246 120 15 102 -0 0 0   EBIT / employee   287 241 116 3 91 -2 0 0   Net earnings / employee   262 193 143 17 123 35 0 0