Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

OOH WEE 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.8%   Bankruptcy risk   4.0% 3.1% 9.4% 7.9% 11.3% 12.7% 13.5% 10.9%   Credit score (0-100)   52 58 27 31 20 18 16 22   Credit rating   BBB BBB BB BB 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   434 1,053 -664 218 -578 -396 0.0 0.0   EBITDA   289 1,053 -664 218 -578 -396 0.0 0.0   EBIT   282 1,046 -670 218 -578 -396 0.0 0.0   Pre-tax profit (PTP)   259.0 1,031.0 -696.0 245.0 -578.0 -406.5 0.0 0.0   Net earnings   201.0 804.0 -543.0 191.0 -451.0 -426.8 0.0 0.0   Pre-tax profit without non-rec. items   259 1,031 -696 245 -578 -406 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   13.0 5.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,281 2,086 1,542 1,733 1,282 855 775 775   Interest-bearing liabilities   622 2.0 532 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,171 4,218 3,076 2,413 1,976 1,492 775 775   Net Debt   -1,930 -3,038 -777 -1,518 -858 -301 -775 -775     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   434 1,053 -664 218 -578 -396 0.0 0.0   Gross profit growth   -85.8% 142.6% 0.0% 0.0% 0.0% 31.5% 0.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   -50.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   4,171 4,218 3,076 2,413 1,976 1,492 775 775   Balance sheet change%   -5.4% 1.1% -27.1% -21.6% -18.1% -24.5% -48.0% 0.0%   Added value   282.0 1,046.0 -670.0 218.0 -578.0 -396.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -13 -15 -11 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   65.0% 99.3% 100.9% 100.0% 100.0% 100.0% 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 %   6.7% 24.9% -18.3% 9.2% -25.9% -22.5% 0.0% 0.0%   ROI %   15.0% 44.3% -26.7% 10.7% -28.9% -25.0% 0.0% 0.0%   ROE %   17.0% 47.8% -29.9% 11.7% -29.9% -39.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   30.7% 49.5% 50.1% 71.8% 64.9% 57.3% 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, %   -667.8% -288.5% 117.0% -696.3% 148.4% 76.0% 0.0% 0.0%   Gearing %   48.6% 0.1% 34.5% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.5% 4.8% 10.9% 2.6% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.5 2.3 2.6 10.0 9.6 10.8 0.0 0.0   Current Ratio   1.6 2.4 2.8 10.0 9.6 10.8 0.0 0.0   Cash and cash equivalent   2,552.0 3,040.0 1,309.0 1,518.0 858.0 301.1 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,609.0 2,475.0 1,986.0 2,171.0 1,771.0 1,354.1 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   282 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   289 0 0 0 0 0 0 0   EBIT / employee   282 0 0 0 0 0 0 0   Net earnings / employee   201 0 0 0 0 0 0 0