Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WILD N WOK 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% 8.3% 8.3%   Bankruptcy risk   6.4% 5.5% 10.7% 16.0% 13.8% 15.3% 17.4% 17.4%   Credit score (0-100)   38 42 23 11 15 12 9 9   Credit rating   BBB BBB BB BB BB BB 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 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   1,395 1,205 210 -28.5 -87.9 -153 0.0 0.0   EBITDA   302 167 67.4 -28.9 -87.9 247 0.0 0.0   EBIT   207 82.8 -8.2 -72.8 -117 47.1 0.0 0.0   Pre-tax profit (PTP)   159.8 75.3 -9.0 -74.5 -117.8 46.4 0.0 0.0   Net earnings   124.3 58.2 -6.8 -58.2 -91.9 2.1 0.0 0.0   Pre-tax profit without non-rec. items   160 75.3 -9.0 -74.5 -118 46.4 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   232 149 73.0 29.0 0.0 0.0 0.0 0.0   Shareholders equity total   173 231 224 166 73.9 75.9 25.9 25.9   Interest-bearing liabilities   111 87.1 11.9 3.5 43.5 136 0.0 0.0   Balance sheet total (assets)   491 455 253 187 134 228 25.9 25.9   Net Debt   45.1 -40.9 -127 -96.7 -6.1 62.6 -25.9 -25.9     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   1,395 1,205 210 -28.5 -87.9 -153 0.0 0.0   Gross profit growth   -9.5% -13.6% -82.6% 0.0% -208.1% -73.9% 0.0% 0.0%   Employees   0 0 0 0 0 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)   491 455 253 187 134 228 26 26   Balance sheet change%   18.2% -7.3% -44.5% -25.8% -28.7% 70.6% -88.6% 0.0%   Added value   301.5 166.6 67.4 -28.9 -73.0 247.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -189 -168 -151 -88 -58 -200 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 -2.0 -3.0 1.0 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 (%)   14.8% 6.9% -3.9% 255.2% 133.0% -30.8% 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 %   45.7% 17.5% -2.3% -33.1% -72.9% 26.1% 0.0% 0.0%   ROI %   71.5% 27.5% -2.9% -34.9% -81.6% 28.6% 0.0% 0.0%   ROE %   112.4% 28.8% -3.0% -29.9% -76.7% 2.8% 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 %   35.2% 50.7% 88.7% 88.4% 55.3% 33.3% 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, %   15.0% -24.6% -188.4% 334.8% 6.9% 25.3% 0.0% 0.0%   Gearing %   64.5% 37.7% 5.3% 2.1% 58.8% 179.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   26.3% 7.6% 1.7% 21.9% 3.5% 0.8% 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   0.9 1.8 8.9 5.9 1.7 0.5 0.0 0.0   Current Ratio   1.1 2.0 8.9 5.9 1.7 0.5 0.0 0.0   Cash and cash equivalent   66.2 128.0 138.9 100.2 49.6 73.4 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   16.3 138.5 132.1 106.0 43.1 -74.1 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 0 247 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 247 0 0   EBIT / employee   0 0 0 0 0 47 0 0   Net earnings / employee   0 0 0 0 0 2 0 0