Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WPE-DK 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0% 5.0%   Bankruptcy risk   8.4% 7.4% 7.0% 4.3% 9.6% 4.5% 10.4% 10.4%   Credit score (0-100)   30 33 33 47 24 47 23 23   Credit rating   BB BB BBB BBB BB BBB BB BB   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   92.5 249 312 528 211 521 0.0 0.0   EBITDA   92.5 249 312 464 -24.9 292 0.0 0.0   EBIT   92.5 249 312 452 -38.6 279 0.0 0.0   Pre-tax profit (PTP)   92.6 245.6 309.6 444.5 -31.2 276.4 0.0 0.0   Net earnings   71.8 191.1 240.8 345.7 -32.5 198.6 0.0 0.0   Pre-tax profit without non-rec. items   92.6 246 310 444 -31.2 276 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 55.7 42.0 28.4 0.0 0.0   Shareholders equity total   272 463 704 1,050 1,018 1,216 1,136 1,136   Interest-bearing liabilities   0.1 1.1 1.1 1.1 1.1 1.1 0.0 0.0   Balance sheet total (assets)   302 534 875 1,277 1,334 1,455 1,136 1,136   Net Debt   -112 -370 -616 -729 -630 -730 -1,136 -1,136     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   92.5 249 312 528 211 521 0.0 0.0   Gross profit growth   -62.1% 168.7% 25.4% 69.3% -60.0% 146.8% -100.0% 0.0%   Employees   0 0 0 0 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)   302 534 875 1,277 1,334 1,455 1,136 1,136   Balance sheet change%   12.4% 77.0% 63.9% 45.9% 4.5% 9.0% -21.9% 0.0%   Added value   92.5 248.5 311.6 464.2 -26.1 292.2 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 0 43 -27 -27 -28 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 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 100.0% 100.0% 85.6% -18.3% 53.5% 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 %   33.1% 59.9% 44.8% 42.2% -2.3% 20.4% 0.0% 0.0%   ROI %   39.9% 67.9% 54.0% 51.7% -2.9% 25.5% 0.0% 0.0%   ROE %   30.4% 51.9% 41.2% 39.4% -3.1% 17.8% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   90.3% 86.8% 80.5% 83.3% 85.8% 83.6% 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, %   -121.2% -148.7% -197.7% -157.0% 2,526.1% -249.6% 0.0% 0.0%   Gearing %   0.1% 0.2% 0.2% 0.1% 0.1% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1,287.6% 715.5% 559.7% 835.0% 139.8% 733.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   10.3 7.6 4.8 4.4 6.1 4.8 0.0 0.0   Current Ratio   10.3 7.6 5.1 5.4 4.1 6.0 0.0 0.0   Cash and cash equivalent   112.2 370.8 617.2 730.0 630.7 730.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   272.4 463.5 704.3 995.3 976.3 1,187.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 -26 292 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -25 292 0 0   EBIT / employee   0 0 0 0 -39 279 0 0   Net earnings / employee   0 0 0 0 -32 199 0 0