Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WECAN-IT 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   20.8% 12.9% 5.4% 7.5% 10.1% 10.1% 18.4% 18.0%   Credit score (0-100)   6 19 42 31 23 23 8 8   Credit rating   B BB BBB BB BB BB 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   960 1,150 1,382 1,240 988 489 0.0 0.0   EBITDA   76.3 381 397 -49.4 53.2 56.1 0.0 0.0   EBIT   63.1 366 368 -83.0 12.1 1.7 0.0 0.0   Pre-tax profit (PTP)   60.0 355.8 428.3 -152.4 -1.4 6.3 0.0 0.0   Net earnings   46.7 281.5 333.9 -150.9 -1.4 6.3 0.0 0.0   Pre-tax profit without non-rec. items   60.0 356 428 -152 -1.4 6.3 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   38.1 23.7 191 188 290 461 0.0 0.0   Shareholders equity total   36.3 318 652 201 199 466 341 341   Interest-bearing liabilities   79.9 49.0 98.4 364 304 0.0 0.0 0.0   Balance sheet total (assets)   428 648 1,023 779 698 585 341 341   Net Debt   32.2 -137 -297 231 216 -109 -341 -341     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   960 1,150 1,382 1,240 988 489 0.0 0.0   Gross profit growth   1,049.6% 19.9% 20.2% -10.3% -20.4% -50.5% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   428 648 1,023 779 698 585 341 341   Balance sheet change%   166.0% 51.3% 57.9% -23.8% -10.5% -16.2% -41.7% 0.0%   Added value   76.3 380.7 397.4 -49.4 45.7 56.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5 -29 139 -37 60 117 -461 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 3.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   6.6% 31.8% 26.6% -6.7% 1.2% 0.4% 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 %   21.0% 68.1% 51.8% -9.2% 1.9% 1.7% 0.0% 0.0%   ROI %   61.1% 151.6% 77.4% -12.6% 2.6% 2.3% 0.0% 0.0%   ROE %   47.3% 159.0% 68.9% -35.4% -0.7% 1.9% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   8.5% 49.0% 63.7% 25.8% 28.6% 79.7% 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, %   42.2% -36.1% -74.8% -467.0% 405.3% -193.5% 0.0% 0.0%   Gearing %   220.4% 15.4% 15.1% 181.2% 152.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.6% 16.1% 6.3% 30.0% 4.5% 3.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   1.0 1.9 2.7 1.0 0.8 1.0 0.0 0.0   Current Ratio   1.0 1.9 2.7 1.0 0.8 1.0 0.0 0.0   Cash and cash equivalent   47.8 186.4 395.7 133.2 88.6 108.5 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -1.9 241.3 252.7 -34.5 -127.7 -57.3 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   76 381 397 -49 46 56 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   76 381 397 -49 53 56 0 0   EBIT / employee   63 366 368 -83 12 2 0 0   Net earnings / employee   47 282 334 -151 -1 6 0 0