Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIPHUS 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.4% 2.3% 1.5% 1.4% 1.2% 2.7% 7.1% 7.1%   Credit score (0-100)   79 64 75 78 80 61 34 34   Credit rating   A BBB A A A BBB BBB BBB   Credit limit (kDKK)   243.4 1.0 241.1 729.9 1,805.1 0.3 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   -13.1 -154 -175 -335 -98.0 -207 0.0 0.0   EBITDA   -13.1 -171 -284 -450 -213 -353 0.0 0.0   EBIT   -13.1 -171 -284 -505 -268 -408 0.0 0.0   Pre-tax profit (PTP)   7,372.3 30,177.3 15,503.6 4,265.3 12,577.5 111,632.2 0.0 0.0   Net earnings   7,255.3 30,119.9 14,345.0 4,224.2 12,610.4 110,717.0 0.0 0.0   Pre-tax profit without non-rec. items   7,372 30,177 15,504 4,265 12,577 111,632 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   0.0 0.0 2,540 2,690 2,635 2,580 0.0 0.0   Shareholders equity total   31,851 61,457 75,204 76,584 88,208 197,725 187,645 187,645   Interest-bearing liabilities   0.0 176 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   31,920 61,669 75,242 76,700 88,332 198,495 187,645 187,645   Net Debt   -16,025 -39,563 -52,048 -53,910 -64,599 -122,125 -187,645 -187,645     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   -13.1 -154 -175 -335 -98.0 -207 0.0 0.0   Gross profit growth   -1.5% -1,079.1% -13.3% -91.3% 70.7% -111.4% 0.0% 0.0%   Employees   0 0 1 1 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)   31,920 61,669 75,242 76,700 88,332 198,495 187,645 187,645   Balance sheet change%   29.1% 93.2% 22.0% 1.9% 15.2% 124.7% -5.5% 0.0%   Added value   -13.1 -171.4 -284.3 -449.8 -213.1 -352.8 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 2,540 95 -110 -110 -2,580 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 (%)   100.0% 111.0% 162.5% 150.8% 273.5% 196.8% 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 %   26.0% 64.9% 22.8% 13.3% 18.0% 78.2% 0.0% 0.0%   ROI %   26.1% 65.0% 22.8% 13.3% 18.0% 78.4% 0.0% 0.0%   ROE %   25.7% 64.6% 21.0% 5.6% 15.3% 77.4% 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 %   99.8% 99.7% 99.9% 99.8% 99.9% 99.6% 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, %   122,364.7% 23,079.6% 18,308.0% 11,985.2% 30,311.4% 34,616.1% 0.0% 0.0%   Gearing %   0.0% 0.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 206.8% 82.7% 0.0% 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   293.8 219.1 1,382.5 1,455.7 1,421.2 182.1 0.0 0.0   Current Ratio   293.8 219.1 1,382.5 1,455.7 1,421.2 182.1 0.0 0.0   Cash and cash equivalent   16,024.9 39,738.5 52,048.3 53,909.9 64,598.8 122,125.2 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   15,454.1 18,074.9 2,459.1 5,941.7 7,391.5 57,120.7 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   0 0 -284 -450 -213 -353 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -284 -450 -213 -353 0 0   EBIT / employee   0 0 -284 -505 -268 -408 0 0   Net earnings / employee   0 0 14,345 4,224 12,610 110,717 0 0