Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WTT Service 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% 1.8% 1.8%   Bankruptcy risk   8.1% 3.1% 4.4% 1.5% 1.2% 1.0% 5.6% 5.3%   Credit score (0-100)   32 58 47 76 82 85 41 42   Credit rating   BB BBB BBB A A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 71.3 283.0 514.3 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   3,405 4,844 3,813 13,757 12,925 9,386 0.0 0.0   EBITDA   679 1,292 85.2 7,276 4,963 969 0.0 0.0   EBIT   679 1,292 -152 7,018 4,665 667 0.0 0.0   Pre-tax profit (PTP)   678.2 1,291.4 -298.0 6,549.0 4,083.5 258.3 0.0 0.0   Net earnings   529.0 840.1 -518.6 5,121.0 3,166.9 190.4 0.0 0.0   Pre-tax profit without non-rec. items   678 1,291 -298 6,549 4,083 258 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   0.0 0.0 977 932 716 414 0.0 0.0   Shareholders equity total   635 975 457 5,578 5,745 5,935 5,185 5,185   Interest-bearing liabilities   31.9 31.6 4,364 5,958 3,734 69.6 0.0 0.0   Balance sheet total (assets)   2,661 2,149 6,516 26,621 26,153 11,099 5,185 5,185   Net Debt   -404 -429 4,363 492 865 -1,429 -5,130 -5,130     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   3,405 4,844 3,813 13,757 12,925 9,386 0.0 0.0   Gross profit growth   50.0% 42.3% -21.3% 260.8% -6.0% -27.4% -100.0% 0.0%   Employees   7 6 6 7 10 11 0 0   Employee growth %   133.3% -14.3% 0.0% 16.7% 42.9% 10.0% -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)   2,661 2,149 6,516 26,621 26,153 11,099 5,185 5,185   Balance sheet change%   309.4% -19.3% 203.2% 308.6% -1.8% -57.6% -53.3% 0.0%   Added value   678.8 1,291.6 85.2 7,275.6 4,922.9 968.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 739 -303 -513 -548 -414 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 -1.0 1.0 2.0 3.0 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 (%)   19.9% 26.7% -4.0% 51.0% 36.1% 7.1% 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 %   41.0% 53.7% -3.5% 42.4% 17.7% 3.6% 0.0% 0.0%   ROI %   173.3% 151.4% -4.9% 76.7% 38.0% 7.2% 0.0% 0.0%   ROE %   142.7% 104.3% -72.4% 169.7% 55.9% 3.3% 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 %   23.9% 45.4% 7.0% 21.2% 22.0% 53.5% 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, %   -59.6% -33.2% 5,119.1% 6.8% 17.4% -147.5% 0.0% 0.0%   Gearing %   5.0% 3.2% 955.3% 106.8% 65.0% 1.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 0.5% 6.6% 9.1% 12.0% 21.5% 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   1.3 1.5 0.7 1.3 1.3 2.3 0.0 0.0   Current Ratio   1.3 1.9 1.0 1.3 1.4 2.6 0.0 0.0   Cash and cash equivalent   436.2 460.5 0.9 5,466.0 2,868.8 1,498.4 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   645.0 998.1 -236.4 6,176.4 6,883.6 6,478.3 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 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   97 215 14 1,039 492 88 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   97 215 14 1,039 496 88 0 0   EBIT / employee   97 215 -25 1,003 466 61 0 0   Net earnings / employee   76 140 -86 732 317 17 0 0