Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wacky Studio 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 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   3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3% 3.3%   Bankruptcy risk   17.1% 11.4% 6.9% 27.8% 13.2% 7.2% 17.9% 17.9%   Credit score (0-100)   10 22 35 2 16 33 8 8   Credit rating   BB BB BBB B BB BBB B B   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)  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   306 271 827 528 433 1,119 0.0 0.0   EBITDA   1.9 -5.2 221 -418 119 518 0.0 0.0   EBIT   1.9 -5.2 221 -418 119 518 0.0 0.0   Pre-tax profit (PTP)   1.9 -5.2 209.8 -423.5 -120.2 395.6 0.0 0.0   Net earnings   1.3 -4.0 152.5 -328.3 -215.5 350.8 0.0 0.0   Pre-tax profit without non-rec. items   1.9 -5.2 210 -424 -120 396 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   13.7 9.6 202 -126 -342 9.2 -30.8 -30.8   Interest-bearing liabilities   3.0 3.0 3.0 22.1 0.0 0.0 30.8 30.8   Balance sheet total (assets)   107 110 493 220 349 636 0.0 0.0   Net Debt   -95.0 -85.0 -2.9 18.4 -96.8 -402 30.8 30.8     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   306 271 827 528 433 1,119 0.0 0.0   Gross profit growth   -27.1% -11.3% 204.8% -36.1% -18.0% 158.6% -100.0% 0.0%   Employees   2 2 3 3 1 2 0 0   Employee growth %   0.0% 0.0% 50.0% 0.0% -66.7% 100.0% -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)   107 110 493 220 349 636 0 0   Balance sheet change%   -62.6% 3.2% 346.4% -55.5% 59.0% 82.2% -100.0% 0.0%   Added value   1.9 -5.2 220.6 -417.8 119.3 517.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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 -1.0 1.0 -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 (%)   0.6% -1.9% 26.7% -79.1% 27.6% 46.3% 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 %   1.0% -4.8% 69.5% -100.9% -22.3% 61.9% 0.0% 0.0%   ROI %   3.9% -35.4% 192.8% -372.8% -1,048.2% 8,965.4% 0.0% 0.0%   ROE %   10.0% -34.7% 144.0% -155.7% -75.7% 195.8% 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 %   12.8% 8.7% 41.0% -36.5% -49.5% 1.4% -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, %   -4,877.7% 1,641.1% -1.3% -4.4% -81.1% -77.6% 0.0% 0.0%   Gearing %   21.7% 30.7% 1.5% -17.5% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.2% 0.0% 2.3% 0.5% 41.4% 0.0% 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   1.1 1.1 1.5 0.5 0.2 0.8 0.0 0.0   Current Ratio   1.1 1.1 1.5 0.5 0.2 0.8 0.0 0.0   Cash and cash equivalent   98.0 87.9 5.9 3.7 96.8 401.9 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   13.7 9.6 155.4 -167.2 -547.7 -149.8 -15.4 -15.4   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   1 -3 74 -139 119 259 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1 -3 74 -139 119 259 0 0   EBIT / employee   1 -3 74 -139 119 259 0 0   Net earnings / employee   1 -2 51 -109 -215 175 0 0