Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WATS A/S 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   29.9% 19.5% 34.8% 16.1% 5.6% 3.4% 12.8% 12.8%   Credit score (0-100)   2 6 0 11 39 54 18 18   Credit rating   C B C BB BBB BBB BB 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)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   593 765 569 1,447 7,702 11,260 0.0 0.0   EBITDA   -207 61.4 -102 764 3,751 1,582 0.0 0.0   EBIT   -207 61.4 -102 764 3,751 1,582 0.0 0.0   Pre-tax profit (PTP)   -210.3 51.7 -116.4 762.9 3,743.3 1,492.2 0.0 0.0   Net earnings   -167.5 33.7 -146.2 633.3 2,899.8 1,070.6 0.0 0.0   Pre-tax profit without non-rec. items   -210 51.7 -116 763 3,743 1,492 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -70.0 -36.4 -183 451 3,351 2,821 1,221 1,221   Interest-bearing liabilities   34.2 7.5 14.8 14.4 97.3 7.4 0.0 0.0   Balance sheet total (assets)   296 624 646 1,725 6,067 6,873 1,221 1,221   Net Debt   -21.3 -237 11.8 -9.4 -2,600 -2,077 -1,221 -1,221     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   593 765 569 1,447 7,702 11,260 0.0 0.0   Gross profit growth   -10.1% 29.0% -25.7% 154.4% 432.5% 46.2% -100.0% 0.0%   Employees   2 1 1 1 6 14 0 0   Employee growth %   0.0% -50.0% 0.0% 0.0% 500.0% 133.3% -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)   296 624 646 1,725 6,067 6,873 1,221 1,221   Balance sheet change%   -16.5% 110.8% 3.4% 167.2% 251.7% 13.3% -82.2% 0.0%   Added value   -207.5 61.4 -101.7 764.3 3,750.9 1,581.6 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   -1.0 1.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   -35.0% 8.0% -17.9% 52.8% 48.7% 14.0% 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 %   -57.3% 12.3% -13.6% 60.0% 96.6% 24.8% 0.0% 0.0%   ROI %   -180.9% 303.3% -904.3% 319.1% 192.4% 51.1% 0.0% 0.0%   ROE %   -85.1% 7.3% -23.0% 115.5% 152.6% 34.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   -19.1% -5.5% -22.0% 26.1% 55.2% 41.0% 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, %   10.3% -385.9% -11.6% -1.2% -69.3% -131.3% 0.0% 0.0%   Gearing %   -48.8% -20.6% -8.1% 3.2% 2.9% 0.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.8% 55.2% 137.9% 19.1% 36.4% 213.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.8 0.9 0.7 1.4 3.1 1.9 0.0 0.0   Current Ratio   0.8 0.9 0.7 1.4 3.1 1.9 0.0 0.0   Cash and cash equivalent   55.5 244.5 3.1 23.8 2,697.2 2,084.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   -85.0 -71.6 -217.8 450.7 4,073.2 3,206.0 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -104 61 -102 764 625 113 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -104 61 -102 764 625 113 0 0   EBIT / employee   -104 61 -102 764 625 113 0 0   Net earnings / employee   -84 34 -146 633 483 76 0 0