Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WICOTECH 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 2019/12 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   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   2.9% 2.5% 3.2% 3.3% 3.8% 3.2% 10.3% 10.3%   Credit score (0-100)   60 62 54 55 50 56 24 24   Credit rating   BBB BBB BBB BBB BBB 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)  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   0 0 0 0 0 0 0 0   Gross profit   7,052 7,631 7,705 9,095 10,526 12,066 0.0 0.0   EBITDA   3,802 4,316 4,957 5,587 6,953 8,032 0.0 0.0   EBIT   3,728 4,237 4,809 5,438 6,858 7,933 0.0 0.0   Pre-tax profit (PTP)   3,955.8 4,445.7 4,906.7 5,428.6 6,891.5 8,334.3 0.0 0.0   Net earnings   3,081.4 3,463.4 3,822.8 4,228.3 5,369.3 6,493.6 0.0 0.0   Pre-tax profit without non-rec. items   3,956 4,446 4,907 5,429 6,892 8,334 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   184 271 476 327 232 531 0.0 0.0   Shareholders equity total   4,198 4,582 5,004 5,433 6,602 7,796 1,271 1,271   Interest-bearing liabilities   9.6 6.2 25.8 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   6,176 7,539 7,394 8,035 9,458 12,015 1,271 1,271   Net Debt   -1,730 -2,670 -1,448 -1,277 -3,352 -2,199 -1,271 -1,271     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   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   7,052 7,631 7,705 9,095 10,526 12,066 0.0 0.0   Gross profit growth   5.1% 8.2% 1.0% 18.0% 15.7% 14.6% -100.0% 0.0%   Employees   5 5 5 6 7 7 0 0   Employee growth %   0.0% 0.0% 0.0% 20.0% 16.7% 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)   6,176 7,539 7,394 8,035 9,458 12,015 1,271 1,271   Balance sheet change%   8.2% 22.1% -1.9% 8.7% 17.7% 27.0% -89.4% 0.0%   Added value   3,801.7 4,316.1 4,956.7 5,586.8 7,007.2 8,032.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -148 8 56 -298 -190 200 -531 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 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 %   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 (%)   52.9% 55.5% 62.4% 59.8% 65.2% 65.7% 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 %   66.9% 65.1% 66.0% 70.6% 79.3% 77.8% 0.0% 0.0%   ROI %   95.4% 99.2% 101.2% 104.1% 115.2% 116.0% 0.0% 0.0%   ROE %   75.5% 78.9% 79.8% 81.0% 89.2% 90.2% 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 %   68.0% 60.8% 67.7% 67.9% 70.4% 65.1% 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, %   -45.5% -61.9% -29.2% -22.9% -48.2% -27.4% 0.0% 0.0%   Gearing %   0.2% 0.1% 0.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   51.2% 221.8% 146.2% 132.0% 0.0% 0.0% 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   1.8 1.7 1.5 1.9 2.2 1.5 0.0 0.0   Current Ratio   3.1 2.6 2.9 3.0 3.2 2.7 0.0 0.0   Cash and cash equivalent   1,739.4 2,676.4 1,474.2 1,277.4 3,351.9 2,199.3 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 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   4,089.6 4,435.1 4,528.7 5,106.0 6,370.4 7,269.2 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 2019/12 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 0 0 0 0   Added value / employee   760 863 991 931 1,001 1,147 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   760 863 991 931 993 1,147 0 0   EBIT / employee   746 847 962 906 980 1,133 0 0   Net earnings / employee   616 693 765 705 767 928 0 0