Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wrappy 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   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   10.7% 2.6% 1.7% 1.2% 7.3% 8.6% 9.0% 9.0%   Credit score (0-100)   24 62 73 81 32 27 27 27   Credit rating   BB BBB A A BBB BB BB BB   Credit limit (kDKK)   -0.0 0.0 6.6 108.6 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   -67.2 4,121 4,635 2,038 -84.1 -178 0.0 0.0   EBITDA   -158 3,219 3,161 982 -625 -461 0.0 0.0   EBIT   -176 3,156 3,066 879 -739 -580 0.0 0.0   Pre-tax profit (PTP)   -197.0 3,093.8 2,990.3 856.5 -751.7 -582.0 0.0 0.0   Net earnings   -154.9 2,413.0 2,322.8 663.2 -658.2 -383.0 0.0 0.0   Pre-tax profit without non-rec. items   -197 3,094 2,990 856 -752 -582 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   481 844 797 756 718 608 0.0 0.0   Shareholders equity total   -105 2,308 4,031 3,694 2,636 2,253 2,203 2,203   Interest-bearing liabilities   829 806 50.1 58.1 51.4 170 0.0 0.0   Balance sheet total (assets)   799 4,321 4,789 4,098 3,192 2,596 2,203 2,203   Net Debt   829 -854 -1,713 -701 -629 27.1 -2,203 -2,203     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   -67.2 4,121 4,635 2,038 -84.1 -178 0.0 0.0   Gross profit growth   0.0% 0.0% 12.5% -56.0% 0.0% -111.2% 0.0% 0.0%   Employees   0 4 6 4 2 1 0 0   Employee growth %   0.0% 0.0% 50.0% -33.3% -50.0% -50.0% -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)   799 4,321 4,789 4,098 3,192 2,596 2,203 2,203   Balance sheet change%   0.0% 441.0% 10.8% -14.4% -22.1% -18.7% -15.1% 0.0%   Added value   -158.5 3,219.2 3,160.8 982.3 -636.0 -460.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   494 270 -141 -57 -162 -238 -678 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 2.0 3.0 -1.0 -2.0 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 (%)   261.4% 76.6% 66.2% 43.1% 879.3% 326.5% 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 %   -19.4% 120.8% 67.3% 19.8% -20.3% -20.0% 0.0% 0.0%   ROI %   -21.2% 157.4% 83.7% 22.0% -22.6% -22.7% 0.0% 0.0%   ROE %   -19.4% 155.3% 73.3% 17.2% -20.8% -15.7% 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 %   -11.6% 53.4% 84.2% 90.1% 82.6% 86.8% 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, %   -523.3% -26.5% -54.2% -71.4% 100.7% -5.9% 0.0% 0.0%   Gearing %   -790.9% 34.9% 1.2% 1.6% 1.9% 7.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.1% 7.6% 17.8% 41.8% 22.9% 2.6% 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   0.1 1.3 3.8 7.3 1.8 1.3 0.0 0.0   Current Ratio   0.3 1.8 5.8 10.5 4.3 5.6 0.0 0.0   Cash and cash equivalent   0.0 1,659.6 1,763.4 759.1 680.8 143.0 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   -615.7 1,530.5 3,298.8 2,943.8 1,839.4 1,575.1 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   0 805 527 246 -318 -461 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 805 527 246 -312 -461 0 0   EBIT / employee   0 789 511 220 -370 -580 0 0   Net earnings / employee   0 603 387 166 -329 -383 0 0