Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WOK KING ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 8.3% 8.3%   Bankruptcy risk   7.7% 7.4% 8.8% 4.2% 10.2% 6.2% 18.1% 18.1%   Credit score (0-100)   33 34 28 47 23 37 8 8   Credit rating   BB BBB BB BBB BB 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)  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 4,018 0 0 0 0 0   Gross profit   946 2,049 2,552 1,789 1,409 1,734 0.0 0.0   EBITDA   40.7 132 203 333 -90.1 174 0.0 0.0   EBIT   40.7 132 -1.7 118 -276 174 0.0 0.0   Pre-tax profit (PTP)   33.9 126.9 -5.8 73.4 -284.3 167.5 0.0 0.0   Net earnings   33.9 126.9 -5.8 83.9 -224.7 126.7 0.0 0.0   Pre-tax profit without non-rec. items   33.9 127 -5.8 73.4 -284 168 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   887 913 747 748 562 562 0.0 0.0   Shareholders equity total   -192 -65.5 -71.3 12.6 -212 -85.4 -135 -135   Interest-bearing liabilities   1,303 1,191 1,069 1,247 1,271 1,230 135 135   Balance sheet total (assets)   1,175 1,489 1,821 1,539 1,289 1,528 0.0 0.0   Net Debt   1,124 722 103 573 721 401 135 135     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 4,018 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   946 2,049 2,552 1,789 1,409 1,734 0.0 0.0   Gross profit growth   -43.7% 116.7% 24.5% -29.9% -21.3% 23.0% -100.0% 0.0%   Employees   0 0 0 4 4 4 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)   1,175 1,489 1,821 1,539 1,289 1,528 0 0   Balance sheet change%   -1.3% 26.8% 22.3% -15.5% -16.2% 18.5% -100.0% 0.0%   Added value   40.7 132.2 202.5 332.5 -61.2 174.0 0.0 0.0   Added value %   0.0% 0.0% 5.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5 26 -370 -215 -372 0 -562 0   Net sales trend   0.0 0.0 0.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 1.0 -1.0 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% 5.0% 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 (%)   4.3% 6.5% -0.1% 6.6% -19.6% 10.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% -0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 4.9% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% -0.1% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   2.9% 9.1% -0.1% 6.9% -18.2% 11.2% 0.0% 0.0%   ROI %   3.2% 10.6% -0.2% 10.1% -21.8% 13.9% 0.0% 0.0%   ROE %   2.9% 9.5% -0.4% 9.2% -34.5% 9.0% 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 %   -14.1% -4.2% -3.8% 0.8% -14.1% -5.3% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 47.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 23.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   2,759.7% 546.1% 50.9% 172.4% -800.5% 230.2% 0.0% 0.0%   Gearing %   -677.3% -1,817.2% -1,499.0% 9,891.4% -599.2% -1,439.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 0.4% 0.4% 3.8% 0.7% 0.5% 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   0.2 0.4 0.6 0.5 0.4 0.5 0.0 0.0   Current Ratio   0.2 0.4 0.6 0.5 0.4 0.5 0.0 0.0   Cash and cash equivalent   179.9 468.5 966.4 673.5 549.9 829.6 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% 26.7% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -1,079.8 -978.6 -818.8 -721.7 -798.1 -713.9 -67.7 -67.7   Net working capital %   0.0% 0.0% -20.4% 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   0 0 0 83 -15 43 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 83 -23 43 0 0   EBIT / employee   0 0 0 29 -69 43 0 0   Net earnings / employee   0 0 0 21 -56 32 0 0