Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIRTEK A/S - Group 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.8% 23.1% 24.2% 24.6% 9.5% 8.9% 16.6% 16.3%   Credit score (0-100)   37 4 3 2 25 28 10 11   Credit rating   BBB B B B BB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   23,216 28 45 66 70 72 72 72   Gross profit   23,216 27.6 45.4 65.7 37.0 41.0 0.0 0.0   EBITDA   23,216 27.6 45.4 65.7 6.3 5.2 0.0 0.0   EBIT   23,216 27.6 45.4 65.7 4.7 3.1 0.0 0.0   Pre-tax profit (PTP)   1,512.0 4.9 4.8 5.1 4.5 2.7 0.0 0.0   Net earnings   1,512.0 4.9 4.8 5.1 4.0 2.2 0.0 0.0   Pre-tax profit without non-rec. items   23,216 27.6 45.4 65.7 4.5 2.7 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 1.4 1.4 0.0 0.0   Shareholders equity total   3,705 7.4 9.4 15.6 18.5 19.6 14.4 14.4   Interest-bearing liabilities   0.0 0.0 0.0 0.0 2.1 7.3 0.0 0.0   Balance sheet total (assets)   8,080 14.0 26.7 30.1 30.2 38.0 14.4 14.4   Net Debt   0.0 0.0 0.0 0.0 -0.5 3.4 -3.4 -3.4     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   23,216 28 45 66 70 72 72 72   Net sales growth   13.8% -99.9% 64.2% 44.8% 7.2% 2.0% 0.0% 0.0%   Gross profit   23,216 27.6 45.4 65.7 37.0 41.0 0.0 0.0   Gross profit growth   104.7% -99.9% 64.2% 44.8% -43.6% 10.8% -100.0% 0.0%   Employees   0 0 0 0 117 103 0 0   Employee growth %   -100.0% 0.0% 0.0% 0.0% 0.0% -12.0% -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)   8,080 14 27 30 30 38 14 14   Balance sheet change%   18.1% -99.8% 90.6% 13.0% 0.1% 26.0% -62.1% 0.0%   Added value   23,216.0 27.6 45.4 65.7 4.7 5.2 0.0 0.0   Added value %   100.0% 100.0% 100.0% 100.0% 6.6% 7.3% 0.0% 0.0%   Investments   -619 0 0 0 10 2 -4 0   Net sales trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   100.0% 100.0% 100.0% 100.0% 8.9% 7.3% 0.0% 0.0%   EBIT %   100.0% 100.0% 100.0% 100.0% 6.6% 4.3% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 12.6% 7.5% 0.0% 0.0%   Net Earnings %   6.5% 17.7% 10.6% 7.7% 5.7% 3.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   6.5% 17.7% 10.6% 7.7% 8.0% 6.1% 0.0% 0.0%   Pre tax profit less extraordinaries %   100.0% 100.0% 100.0% 100.0% 6.4% 3.8% 0.0% 0.0%   ROA %   311.2% 0.7% 223.1% 231.3% 15.5% 9.6% 0.0% 0.0%   ROI %   419.9% 0.7% 223.1% 231.3% 18.4% 13.7% 0.0% 0.0%   ROE %   45.2% 0.3% 56.9% 40.5% 23.5% 11.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 61.4% 51.7% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 16.5% 25.6% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 12.9% 20.1% -4.8% -4.8%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% -7.7% 64.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 11.1% 37.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 16.4% 12.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.6 1.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.6 1.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 2.5 3.9 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 62.9 67.1 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 35.6 33.5 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 26.6% 31.6% 4.8% 4.8%   Net working capital   0.0 0.0 0.0 0.0 7.2 5.9 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 10.2% 8.2% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 1 1 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0