Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WITT EJENDOMME 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% 0.3% 0.3%   Bankruptcy risk   0.6% 0.7% 0.6% 0.7% 0.9% 0.8% 7.9% 7.9%   Credit score (0-100)   97 96 98 93 90 89 31 31   Credit rating   AA AA AA AA A AA BB BB   Credit limit (kDKK)   4,444.3 4,376.7 10,470.7 9,664.5 9,102.7 9,492.2 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   4,830 6,170 6,379 5,726 6,700 7,918 0.0 0.0   EBITDA   4,830 6,170 6,379 5,726 6,700 7,918 0.0 0.0   EBIT   1,309 1,156 1,144 294 696 811 0.0 0.0   Pre-tax profit (PTP)   704.2 332.8 909.9 187.7 -182.2 -573.7 0.0 0.0   Net earnings   535.2 268.8 732.3 145.0 -142.2 -447.0 0.0 0.0   Pre-tax profit without non-rec. items   704 333 910 188 -182 -574 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   106,193 109,876 118,209 132,500 157,738 154,618 0.0 0.0   Shareholders equity total   44,686 44,955 105,487 105,632 116,490 116,043 115,917 115,917   Interest-bearing liabilities   92,251 93,422 41,339 42,928 44,257 41,686 0.0 0.0   Balance sheet total (assets)   137,039 138,488 147,363 148,794 161,270 158,238 115,917 115,917   Net Debt   90,641 92,198 40,295 41,619 43,731 41,661 -115,917 -115,917     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   4,830 6,170 6,379 5,726 6,700 7,918 0.0 0.0   Gross profit growth   -1.8% 27.8% 3.4% -10.2% 17.0% 18.2% -100.0% 0.0%   Employees   0 0 0 0 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)   137,039 138,488 147,363 148,794 161,270 158,238 115,917 115,917   Balance sheet change%   27.8% 1.1% 6.4% 1.0% 8.4% -1.9% -26.7% 0.0%   Added value   4,829.6 6,170.1 6,379.1 5,726.4 6,128.3 7,917.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   23,659 -1,331 3,098 8,858 19,234 -10,227 -154,618 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  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 (%)   27.1% 18.7% 17.9% 5.1% 10.4% 10.2% 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 %   1.4% 1.1% 1.2% 0.3% 0.6% 0.6% 0.0% 0.0%   ROI %   1.4% 1.1% 1.2% 0.3% 0.6% 0.6% 0.0% 0.0%   ROE %   1.2% 0.6% 1.0% 0.1% -0.1% -0.4% 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 %   32.6% 32.5% 71.6% 71.0% 72.2% 73.3% 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, %   1,876.8% 1,494.3% 631.7% 726.8% 652.7% 526.2% 0.0% 0.0%   Gearing %   206.4% 207.8% 39.2% 40.6% 38.0% 35.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.3% 1.1% 0.7% 2.7% 3.5% 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   0.4 0.4 1.3 0.7 0.1 0.1 0.0 0.0   Current Ratio   0.4 0.4 1.3 0.7 0.1 0.1 0.0 0.0   Cash and cash equivalent   1,610.1 1,224.0 1,044.3 1,309.0 526.2 25.5 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   -38,264.5 -43,400.2 6,963.8 -8,721.1 -24,451.8 -23,520.1 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   0 0 0 0 6,128 7,918 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 6,700 7,918 0 0   EBIT / employee   0 0 0 0 696 811 0 0   Net earnings / employee   0 0 0 0 -142 -447 0 0