Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WORSØE 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% 0.5%   Bankruptcy risk   4.2% 2.3% 2.8% 1.5% 5.8% 0.9% 11.4% 9.2%   Credit score (0-100)   50 66 59 75 39 87 21 27   Credit rating   BBB BBB BBB A BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 43.9 0.0 398.4 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   -199 -20.1 -414 3,817 1,681 6,302 0.0 0.0   EBITDA   -1,387 -1,280 -1,307 2,194 -748 2,497 0.0 0.0   EBIT   -1,962 -1,823 -1,839 1,937 -1,356 1,852 0.0 0.0   Pre-tax profit (PTP)   55.1 479.2 429.0 5,425.8 -3,603.9 1,814.6 0.0 0.0   Net earnings   38.9 382.0 313.0 4,299.1 -3,070.6 1,548.5 0.0 0.0   Pre-tax profit without non-rec. items   55.1 479 429 5,426 -3,604 1,815 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   860 586 704 4,623 5,628 5,047 0.0 0.0   Shareholders equity total   1,056 1,330 1,643 5,829 2,158 3,589 3,342 3,342   Interest-bearing liabilities   950 775 105 4,437 1,606 1,410 0.0 0.0   Balance sheet total (assets)   3,517 3,276 3,550 13,909 6,493 6,711 3,342 3,342   Net Debt   950 743 -299 -900 1,595 1,372 -3,342 -3,342     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   -199 -20.1 -414 3,817 1,681 6,302 0.0 0.0   Gross profit growth   -53.5% 89.9% -1,965.0% 0.0% -56.0% 275.0% -100.0% 0.0%   Employees   2 2 2 2 4 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 75.0% -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)   3,517 3,276 3,550 13,909 6,493 6,711 3,342 3,342   Balance sheet change%   -8.5% -6.8% 8.4% 291.8% -53.3% 3.4% -50.2% 0.0%   Added value   -1,387.4 -1,279.7 -1,307.0 2,193.9 -1,098.9 2,497.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,077 -1,011 -608 2,214 397 -1,228 -5,047 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 1.0 -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 %   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 (%)   986.5% 9,088.3% 444.0% 50.7% -80.7% 29.4% 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 %   6.6% 18.2% 17.6% 63.1% -18.6% 37.3% 0.0% 0.0%   ROI %   9.7% 25.2% 25.1% 84.5% -24.8% 51.2% 0.0% 0.0%   ROE %   3.6% 32.0% 21.1% 115.1% -76.9% 53.9% 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 %   52.1% 64.2% 46.3% 41.9% 34.1% 59.3% 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, %   -68.5% -58.1% 22.9% -41.0% -213.3% 54.9% 0.0% 0.0%   Gearing %   90.0% 58.3% 6.4% 76.1% 74.4% 39.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   18.1% 16.1% 38.8% 3.6% 56.6% 42.9% 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   0.4 1.0 0.9 1.2 0.2 0.7 0.0 0.0   Current Ratio   0.4 1.0 0.9 1.2 0.2 0.6 0.0 0.0   Cash and cash equivalent   0.0 32.1 403.9 5,337.3 11.5 38.0 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   -841.2 17.7 -72.2 1,281.7 -2,790.3 -1,288.6 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   -694 -640 -653 1,097 -275 357 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -694 -640 -653 1,097 -187 357 0 0   EBIT / employee   -981 -911 -919 968 -339 265 0 0   Net earnings / employee   19 191 156 2,150 -768 221 0 0