Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WTG Inspections 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   9.9% 24.1% 11.5% 11.8% 11.1% 5.5% 12.5% 12.5%   Credit score (0-100)   26 4 21 19 21 40 19 19   Credit rating   BB B BB BB BB BBB BB BB   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 0 0 0 0 0 0   Gross profit   1,532 112 967 1,156 337 1,155 0.0 0.0   EBITDA   403 -285 145 155 -205 546 0.0 0.0   EBIT   337 -314 112 113 -231 525 0.0 0.0   Pre-tax profit (PTP)   334.9 -320.7 108.9 107.9 -232.3 519.6 0.0 0.0   Net earnings   261.0 -320.7 108.9 107.9 -232.3 476.9 0.0 0.0   Pre-tax profit without non-rec. items   335 -321 109 108 -232 520 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 0.0 0.0 0.0 0.0   Shareholders equity total   311 -9.7 99.2 207 -25.2 452 402 402   Interest-bearing liabilities   21.4 21.8 41.0 41.0 188 0.8 0.0 0.0   Balance sheet total (assets)   489 29.8 276 264 232 627 402 402   Net Debt   -44.3 13.8 0.6 -141 120 -519 -402 -402     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   1,532 112 967 1,156 337 1,155 0.0 0.0   Gross profit growth   0.0% -92.7% 761.6% 19.6% -70.8% 242.3% -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)   489 30 276 264 232 627 402 402   Balance sheet change%   0.0% -93.9% 826.1% -4.6% -11.8% 169.7% -35.9% 0.0%   Added value   402.9 -285.1 145.4 154.8 -188.5 546.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -66 -29 -34 -42 -26 -22 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 -1.0 1.0 2.0 -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% 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 (%)   22.0% -279.8% 11.5% 9.7% -68.4% 45.5% 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 %   68.8% -118.8% 70.7% 41.7% -88.5% 118.8% 0.0% 0.0%   ROI %   101.3% -177.4% 137.8% 58.0% -105.9% 164.1% 0.0% 0.0%   ROE %   83.9% -188.2% 168.8% 70.4% -105.7% 139.4% 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 %   63.5% -24.6% 35.9% 78.6% -9.8% 72.1% 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, %   -11.0% -4.9% 0.4% -90.8% -58.4% -94.9% 0.0% 0.0%   Gearing %   6.9% -224.4% 41.3% 19.8% -745.0% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.1% 30.4% 8.5% 11.6% 1.4% 5.9% 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   2.7 0.8 1.6 4.7 0.9 3.6 0.0 0.0   Current Ratio   2.7 0.8 1.6 4.7 0.9 3.6 0.0 0.0   Cash and cash equivalent   65.7 8.0 40.4 181.6 68.1 519.4 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   311.0 -9.7 99.2 207.1 -25.2 451.7 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  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   403 -285 145 155 -189 546 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   403 -285 145 155 -205 546 0 0   EBIT / employee   337 -314 112 113 -231 525 0 0   Net earnings / employee   261 -321 109 108 -232 477 0 0