Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wirecam 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   14.8% 19.6% 13.9% 5.8% 9.6% 6.5% 20.4% 20.4%   Credit score (0-100)   15 6 15 39 25 37 5 5   Credit rating   BB B BB BBB 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)  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   -37.5 -132 79.6 682 -22.9 680 0.0 0.0   EBITDA   -37.5 -132 79.6 682 -22.9 680 0.0 0.0   EBIT   -37.5 -132 79.6 532 -347 378 0.0 0.0   Pre-tax profit (PTP)   -38.4 -139.0 76.8 442.9 -671.7 8.2 0.0 0.0   Net earnings   -35.2 -106.4 59.9 345.5 -524.4 6.3 0.0 0.0   Pre-tax profit without non-rec. items   -38.4 -139 76.8 443 -672 8.2 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 0.0 3,296 4,029 4,524 0.0 0.0   Shareholders equity total   15.8 -90.6 -30.7 315 -210 -203 -254 -254   Interest-bearing liabilities   76.8 0.0 110 2,631 4,390 4,814 254 254   Balance sheet total (assets)   148 212 124 3,424 4,250 4,879 0.0 0.0   Net Debt   50.3 -129 4.7 2,518 4,339 4,715 254 254     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   -37.5 -132 79.6 682 -22.9 680 0.0 0.0   Gross profit growth   0.0% -252.9% 0.0% 756.5% 0.0% 0.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   148 212 124 3,424 4,250 4,879 0 0   Balance sheet change%   0.0% 44.0% -41.4% 2,651.9% 24.1% 14.8% -100.0% 0.0%   Added value   -37.5 -132.4 79.6 681.5 -197.5 679.6 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 3,146 409 194 -4,524 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 1.0 2.0 -1.0 1.0 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% 100.0% 100.0% 78.1% 1,514.6% 55.6% 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 %   -25.3% -58.7% 34.7% 29.7% -8.8% 7.9% 0.0% 0.0%   ROI %   -40.3% -285.6% 144.4% 33.9% -9.4% 8.2% 0.0% 0.0%   ROE %   -223.0% -93.3% 35.6% 157.3% -23.0% 0.1% 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 %   10.7% -29.9% -19.8% 9.2% -4.7% -4.0% -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, %   -134.0% 97.8% 5.9% 369.4% -18,932.7% 693.8% 0.0% 0.0%   Gearing %   486.6% 0.0% -359.0% 835.9% -2,094.1% -2,367.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.7% 17.6% 5.0% 6.5% 9.2% 8.0% 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   1.1 0.7 0.8 0.0 0.0 0.1 0.0 0.0   Current Ratio   1.1 0.7 0.8 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   26.5 129.5 105.6 113.5 51.4 98.7 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   15.8 -90.6 -30.7 -2,902.5 -4,238.6 -4,727.4 -127.2 -127.2   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 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0