Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WeDoWebshops 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% 1.5% 1.9%   Bankruptcy risk   9.2% 6.7% 6.3% 10.0% 9.4% 24.8% 20.6% 17.3%   Credit score (0-100)   28 37 37 23 25 2 5 9   Credit rating   BB BBB BBB BB BB B B 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)  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   435 519 415 351 347 220 0.0 0.0   EBITDA   26.5 36.9 23.8 -30.6 -27.3 1.6 0.0 0.0   EBIT   26.5 36.9 23.8 -30.6 -27.3 1.6 0.0 0.0   Pre-tax profit (PTP)   26.7 33.2 18.0 -33.3 -31.6 -3.0 0.0 0.0   Net earnings   21.9 25.1 8.9 -33.3 -31.6 -3.0 0.0 0.0   Pre-tax profit without non-rec. items   26.7 33.2 18.0 -33.3 -31.6 -3.0 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   109 135 144 110 78.6 47.0 -3.0 -3.0   Interest-bearing liabilities   0.0 0.0 17.8 20.9 16.9 0.0 3.0 3.0   Balance sheet total (assets)   260 295 340 204 183 47.0 0.0 0.0   Net Debt   -88.2 -141 -164 -77.7 -74.8 -47.0 3.0 3.0     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   435 519 415 351 347 220 0.0 0.0   Gross profit growth   50.8% 19.3% -20.1% -15.4% -1.0% -36.6% -100.0% 0.0%   Employees   1 2 2 1 0 0 0 0   Employee growth %   0.0% 100.0% 0.0% -50.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 -374.4 0.0 0.0 0.0   Balance sheet total (assets)   260 295 340 204 183 47 0 0   Balance sheet change%   35.5% 13.7% 15.1% -40.1% -10.2% -74.3% -100.0% 0.0%   Added value   26.5 36.9 23.8 -30.6 347.2 1.6 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 3.0 4.0 -1.0 -2.0 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 (%)   6.1% 7.1% 5.7% -8.7% -7.9% 0.7% 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 %   12.0% 13.3% 7.5% -11.3% -14.1% 1.4% 0.0% 0.0%   ROI %   27.4% 30.2% 16.1% -20.9% -24.1% 2.3% 0.0% 0.0%   ROE %   22.2% 20.5% 6.4% -26.2% -33.5% -4.7% 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 %   42.2% 45.6% 42.3% 54.1% 43.0% 100.0% -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, %   -332.5% -382.7% -689.0% 253.7% 274.2% -2,950.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 12.4% 18.9% 21.5% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 65.5% 13.6% 23.2% 54.4% 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   1.7 1.8 1.7 2.2 1.8 0.0 0.0 0.0   Current Ratio   1.7 1.8 1.7 2.2 1.8 0.0 0.0 0.0   Cash and cash equivalent   88.2 141.0 181.7 98.6 91.6 47.0 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   109.5 134.6 143.5 110.2 78.6 47.0 -1.5 -1.5   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   27 18 12 -31 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   27 18 12 -31 0 0 0 0   EBIT / employee   27 18 12 -31 0 0 0 0   Net earnings / employee   22 13 4 -33 0 0 0 0