Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIMDAC HOLDING 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 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% 1.9% 1.9%   Bankruptcy risk   1.1% 0.9% 0.8% 1.4% 1.1% 1.3% 7.2% 7.2%   Credit score (0-100)   87 91 93 77 83 78 34 34   Credit rating   A A AA A A A BBB BBB   Credit limit (kDKK)   3,793.9 5,872.0 6,627.4 587.5 2,731.0 833.5 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   31 1,276 935 -5 -242 -474 -474 -474   Gross profit   -172 912 747 -272 -610 -1,010 0.0 0.0   EBITDA   -472 -6.4 -144 -1,427 -1,497 -2,101 0.0 0.0   EBIT   -497 -6.4 -340 -1,427 -1,497 -2,101 0.0 0.0   Pre-tax profit (PTP)   -539.5 -494.6 99.0 -492.5 1,242.3 447.5 0.0 0.0   Net earnings   -415.8 -121.9 338.8 -379.6 1,003.3 302.5 0.0 0.0   Pre-tax profit without non-rec. items   -540 -495 99.0 -493 1,242 448 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   3,460 3,472 4,071 2,626 2,570 2,514 0.0 0.0   Shareholders equity total   70,447 69,725 69,839 69,209 69,712 69,515 68,740 68,740   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   70,616 69,947 70,031 69,356 69,859 69,706 68,740 68,740   Net Debt   -22,819 -11,089 -10,651 -20,287 -22,142 -24,162 -68,740 -68,740     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   31 1,276 935 -5 -242 -474 -474 -474   Net sales growth   0.0% 4,057.0% -26.7% -100.5% 5,003.1% 95.8% 0.0% 0.0%   Gross profit   -172 912 747 -272 -610 -1,010 0.0 0.0   Gross profit growth   -67.7% 0.0% -18.1% 0.0% -124.5% -65.5% 0.0% 0.0%   Employees   1 3 3 3 3 3 0 0   Employee growth %   0.0% 200.0% 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)   70,616 69,947 70,031 69,356 69,859 69,706 68,740 68,740   Balance sheet change%   -3.3% -0.9% 0.1% -1.0% 0.7% -0.2% -1.4% 0.0%   Added value   -472.1 -6.4 -339.6 -1,427.2 -1,496.8 -2,101.2 0.0 0.0   Added value %   -1,538.4% -0.5% -36.3% 30,065.3% 617.9% 443.1% 0.0% 0.0%   Investments   2,165 11 599 -1,445 -56 -56 -2,514 0   Net sales trend   0.0 1.0 -1.0 -2.0 1.0 2.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 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 %   -1,538.4% -0.5% -15.4% 30,065.3% 617.9% 443.1% 0.0% 0.0%   EBIT %   -1,619.8% -0.5% -36.3% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   288.5% -0.7% -45.5% 525.0% 245.3% 208.0% 0.0% 0.0%   Net Earnings %   -1,354.7% -9.6% 36.2% 7,995.7% -414.2% -63.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -1,273.3% -9.6% 57.2% 7,995.7% -414.2% -63.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   -1,758.1% -38.8% 10.6% 10,375.2% -512.8% -94.4% 0.0% 0.0%   ROA %   -0.4% 1.2% 0.8% 1.1% 2.9% 1.0% 0.0% 0.0%   ROI %   -0.4% 1.2% 0.8% 1.2% 2.9% 1.0% 0.0% 0.0%   ROE %   -0.6% -0.2% 0.5% -0.5% 1.4% 0.4% 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 %   99.8% 99.7% 99.7% 99.8% 99.8% 99.7% 100.0% 100.0%   Relative indebtedness %   553.0% 17.4% 20.6% -3,099.2% -60.4% -40.2% 0.0% 0.0%   Relative net indebtedness %   -73,801.2% -851.8% -1,119.0% 424,256.0% 9,080.0% 5,054.4% 14,494.4% 14,494.4%   Net int. bear. debt to EBITDA, %   4,833.3% 172,911.1% 7,396.4% 1,421.4% 1,479.2% 1,149.9% 0.0% 0.0%   Gearing %   0.0% 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 %   33,283.8% 0.0% 0.0% 0.0% 0.0% 0.0% 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   138.7 68.7 121.1 177.7 178.5 139.7 0.0 0.0   Current Ratio   138.7 68.7 121.1 177.7 178.5 139.7 0.0 0.0   Cash and cash equivalent   22,818.6 11,088.8 10,651.3 20,286.6 22,141.8 24,161.5 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)   62.9 50.1 97.0 68.3 49.6 34.1 0.0 0.0   Current assets / Net sales %   76,713.4% 1,195.1% 2,490.6% -550,881.6% -10,782.9% -5,617.7% -14,494.4% -14,494.4%   Net working capital   23,372.9 15,024.1 23,087.4 21,833.5 25,630.1 22,376.6 0.0 0.0   Net working capital %   76,160.5% 1,177.7% 2,470.0% -459,944.0% -10,580.4% -4,718.3% 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   31 425 312 -2 -81 -158 0 0   Added value / employee   -472 -2 -113 -476 -499 -700 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -472 -2 -48 -476 -499 -700 0 0   EBIT / employee   -497 -2 -113 -476 -499 -700 0 0   Net earnings / employee   -416 -41 113 -127 334 101 0 0