Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

The Wolf ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.5%   Bankruptcy risk   25.6% 19.8% 29.9% 36.5% 16.2% 33.7% 23.6% 19.1%   Credit score (0-100)   3 7 1 0 10 0 4 7   Credit rating   B B C C BB C 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   40 53 181 0 0 0 0 0   Gross profit   35.9 45.3 155 197 16.6 174 0.0 0.0   EBITDA   33.0 -9.4 60.7 196 -3.8 159 0.0 0.0   EBIT   33.0 -9.4 60.7 196 -3.8 159 0.0 0.0   Pre-tax profit (PTP)   32.1 -9.6 60.7 195.9 -5.0 158.6 0.0 0.0   Net earnings   32.1 -9.6 47.3 195.9 -5.0 158.6 0.0 0.0   Pre-tax profit without non-rec. items   32.1 -9.6 60.7 196 -5.0 159 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   65.2 55.6 2.9 48.8 -1.3 53.8 3.8 3.8   Interest-bearing liabilities   3.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   47.6 23.8 2.9 80.5 6.8 70.8 3.8 3.8   Net Debt   -43.8 -21.4 -1.9 -80.5 -6.8 -70.8 -3.8 -3.8     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   40 53 181 0 0 0 0 0   Net sales growth   0.0% 30.2% 244.5% -100.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   35.9 45.3 155 197 16.6 174 0.0 0.0   Gross profit growth   -77.3% 26.2% 242.2% 27.2% -91.6% 945.6% -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)   48 24 3 81 7 71 4 4   Balance sheet change%   -75.1% -50.1% -87.8% 2,681.4% -91.6% 949.3% -94.7% 0.0%   Added value   33.0 -9.4 60.7 195.9 -3.8 159.0 0.0 0.0   Added value %   81.8% -17.9% 33.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 1.0 2.0 -1.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 2.0 -1.0 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 %   81.8% -17.9% 33.6% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   81.8% -17.9% 33.6% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   91.9% -20.8% 39.2% 99.4% -22.6% 91.4% 0.0% 0.0%   Net Earnings %   79.6% -18.3% 26.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   79.6% -18.3% 26.2% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   79.6% -18.3% 33.5% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   27.6% -26.3% 455.8% 469.6% -8.5% 403.2% 0.0% 0.0%   ROI %   29.6% -20.3% 455.8% 757.9% -15.4% 591.4% 0.0% 0.0%   ROE %   29.3% -15.9% 162.0% 757.9% -18.1% 524.0% 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 %   78.8% 100.0% 100.0% 60.6% -15.9% 75.9% 100.0% 100.0%   Relative indebtedness %   -43.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -161.6% -40.8% -1.1% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -132.7% 228.0% -3.2% -41.1% 179.4% -44.6% 0.0% 0.0%   Gearing %   5.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   47.5% 10.3% 0.0% 0.0% 0.0% 0.0% 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   -2.7 0.0 0.0 2.5 0.8 4.2 0.0 0.0   Current Ratio   -2.7 0.0 0.0 2.5 0.8 4.2 0.0 0.0   Cash and cash equivalent   47.6 21.4 1.9 80.5 6.8 70.8 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 %   118.0% 40.8% 1.6% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   65.2 21.4 2.9 48.8 -1.3 53.8 0.0 0.0   Net working capital %   161.6% 40.8% 1.6% 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 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