Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WULVIG ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   2.1% 3.9% 3.5% 4.7% 2.2% 3.5% 20.9% 20.7%   Credit score (0-100)   69 51 53 44 66 47 5 5   Credit rating   A BBB BBB BBB BBB BBB B B   Credit limit (kDKK)   0.1 0.0 0.0 0.0 0.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   709 929 982 475 1,237 709 0.0 0.0   EBITDA   389 528 451 -110 630 134 0.0 0.0   EBIT   353 522 451 -152 581 84.9 0.0 0.0   Pre-tax profit (PTP)   395.8 539.6 485.0 -137.7 604.2 89.8 0.0 0.0   Net earnings   307.8 419.8 377.0 -113.1 469.9 69.0 0.0 0.0   Pre-tax profit without non-rec. items   396 540 485 -138 604 89.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   6.1 0.0 0.0 253 204 155 0.0 0.0   Shareholders equity total   988 1,008 485 71.6 542 211 131 131   Interest-bearing liabilities   583 1,131 1,531 2,002 1,393 858 0.0 0.0   Balance sheet total (assets)   1,972 3,153 2,813 2,650 2,489 1,517 131 131   Net Debt   506 667 637 1,596 728 587 -131 -131     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   709 929 982 475 1,237 709 0.0 0.0   Gross profit growth   -40.1% 31.0% 5.8% -51.6% 160.4% -42.7% -100.0% 0.0%   Employees   1 1 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 100.0% 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)   1,972 3,153 2,813 2,650 2,489 1,517 131 131   Balance sheet change%   -37.2% 59.9% -10.8% -5.8% -6.1% -39.0% -91.4% 0.0%   Added value   389.4 528.0 450.7 -109.7 623.1 133.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -74 -12 0 211 -98 -98 -155 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 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   49.8% 56.2% 45.9% -32.0% 46.9% 12.0% 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 %   15.5% 21.1% 16.3% -4.8% 23.8% 5.0% 0.0% 0.0%   ROI %   19.5% 29.0% 23.3% -6.4% 30.5% 6.6% 0.0% 0.0%   ROE %   26.0% 42.1% 50.5% -40.6% 153.3% 18.4% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   50.1% 32.0% 17.2% 2.7% 21.8% 13.9% 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, %   130.0% 126.4% 141.3% -1,454.9% 115.6% 438.2% 0.0% 0.0%   Gearing %   59.1% 112.3% 315.9% 2,794.8% 257.2% 407.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.4% 0.5% 0.9% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.2 1.6 1.3 0.9 1.2 1.1 0.0 0.0   Current Ratio   2.2 1.6 1.3 0.9 1.2 1.1 0.0 0.0   Cash and cash equivalent   77.0 464.0 894.4 406.5 665.0 271.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   1,074.6 1,140.9 591.0 -181.3 441.9 89.2 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   389 528 225 -55 312 67 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   389 528 225 -55 315 67 0 0   EBIT / employee   353 522 225 -76 290 42 0 0   Net earnings / employee   308 420 188 -57 235 35 0 0