Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIZER ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmarkIFRS Analyst: XBRLDenmarkIFRS

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.3% 0.9% 0.0% 4.9% 5.1% 4.6% 5.0% 4.9%   Credit score (0-100)   82 90 0 44 42 45 43 45   Credit rating   A A N/A BBB BBB BBB BBB BBB   Credit limit (kDKK)   172.8 1,570.8 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)  2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   7,850 16,952 0.0 -16,141 -5,111 24,274 0.0 0.0   EBITDA   5,183 12,600 0.0 -22,871 -17,717 -30,020 0.0 0.0   EBIT   3,847 10,334 0.0 -31,015 -70,385 -37,246 0.0 0.0   Pre-tax profit (PTP)   3,845.6 10,239.4 0.0 -7,993.0 -74,527.0 -45,165.0 0.0 0.0   Net earnings   2,999.6 8,453.1 0.0 -7,993.0 -58,415.0 -38,909.0 0.0 0.0   Pre-tax profit without non-rec. items   3,846 10,239 0.0 -31,015 -74,527 -45,165 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   6,370 21,650 0.0 124,501 151,748 12,135 0.0 0.0   Shareholders equity total   5,802 14,255 0.0 46,566 64,170 25,261 12,718 12,718   Interest-bearing liabilities   123 0.0 0.0 0.0 88,921 56,766 0.0 0.0   Balance sheet total (assets)   15,080 31,008 0.0 133,228 206,333 131,094 12,718 12,718   Net Debt   -2,677 -1,458 0.0 0.0 88,921 56,766 -12,207 -12,207     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   7,850 16,952 0.0 -16,141 -5,111 24,274 0.0 0.0   Gross profit growth   275.6% 116.0% -100.0% 0.0% 68.3% 0.0% -100.0% 0.0%   Employees   5 16 0 0 104 100 0 0   Employee growth %   25.0% 220.0% -100.0% 0.0% 0.0% -3.8% -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)   15,080 31,008 0 133,228 206,333 131,094 12,718 12,718   Balance sheet change%   155.7% 105.6% -100.0% 0.0% 54.9% -36.5% -90.3% 0.0%   Added value   5,182.5 12,600.3 0.0 -22,871.0 -62,241.0 -30,020.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,050 12,441 -23,071 116,445 -24,591 -144,146 -15,235 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 0.0 -1.0 -2.0 -3.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   49.0% 61.0% 0.0% 192.2% 1,377.1% -153.4% 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 %   34.7% 44.8% 0.0% -23.3% -41.4% -21.7% 0.0% 0.0%   ROI %   75.6% 95.0% 0.0% -23.3% -47.6% -28.8% 0.0% 0.0%   ROE %   51.3% 84.3% 0.0% -17.2% -105.5% -87.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   38.5% 46.0% 0.0% 100.0% 31.5% 20.3% 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, %   -51.7% -11.6% 0.0% 0.0% -501.9% -189.1% 0.0% 0.0%   Gearing %   2.1% 0.0% 0.0% 0.0% 138.6% 224.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.1% 153.7% 0.0% 0.0% 9.4% 11.7% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.8 0.5 0.0 0.0 0.2 2.1 0.0 0.0   Current Ratio   0.8 0.5 0.0 0.0 0.2 1.9 0.0 0.0   Cash and cash equivalent   2,800.2 1,457.6 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   -1,606.9 -8,531.8 0.0 7,857.0 -102,636.0 42,343.0 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  2017 2017/12 2018 2018/12 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,037 788 0 0 -598 -300 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,037 788 0 0 -170 -300 0 0   EBIT / employee   769 646 0 0 -677 -372 0 0   Net earnings / employee   600 528 0 0 -562 -389 0 0