Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIBA TECH 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   0.9% 0.7% 0.8% 0.8% 0.6% 1.4% 9.7% 9.5%   Credit score (0-100)   91 94 91 92 96 79 25 26   Credit rating   A AA AA AA AA A BB BB   Credit limit (kDKK)   684.1 929.5 699.2 1,162.5 758.1 44.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   9,736 10,279 11,718 14,381 10,249 7,435 0.0 0.0   EBITDA   2,724 3,213 3,619 5,538 2,007 804 0.0 0.0   EBIT   2,424 2,881 3,504 5,152 1,598 334 0.0 0.0   Pre-tax profit (PTP)   2,704.2 2,852.1 3,526.5 5,311.5 1,692.4 468.9 0.0 0.0   Net earnings   2,101.1 2,214.4 2,751.7 4,135.1 1,309.0 361.6 0.0 0.0   Pre-tax profit without non-rec. items   2,704 2,852 3,526 5,312 1,692 469 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   676 841 1,536 1,017 1,656 1,135 0.0 0.0   Shareholders equity total   4,198 4,413 3,270 6,549 4,098 3,460 2,860 2,860   Interest-bearing liabilities   1,658 1,398 748 1,259 394 171 0.0 0.0   Balance sheet total (assets)   11,884 9,873 7,599 10,289 6,057 5,710 2,860 2,860   Net Debt   -1,398 -3,319 -1,490 -3,160 -1,609 -3.5 -2,860 -2,860     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   9,736 10,279 11,718 14,381 10,249 7,435 0.0 0.0   Gross profit growth   17.6% 5.6% 14.0% 22.7% -28.7% -27.5% -100.0% 0.0%   Employees   11 12 12 11 12 10 0 0   Employee growth %   0.0% 9.1% 0.0% -8.3% 9.1% -16.7% -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)   11,884 9,873 7,599 10,289 6,057 5,710 2,860 2,860   Balance sheet change%   22.7% -16.9% -23.0% 35.4% -41.1% -5.7% -49.9% 0.0%   Added value   2,723.7 3,213.1 3,618.7 5,537.6 1,983.1 803.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -599 -166 580 -904 230 -991 -1,135 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   4.0 5.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   24.9% 28.0% 29.9% 35.8% 15.6% 4.5% 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 %   26.0% 27.5% 41.9% 59.7% 21.1% 8.0% 0.0% 0.0%   ROI %   55.6% 51.2% 74.0% 89.6% 27.9% 11.5% 0.0% 0.0%   ROE %   53.9% 51.4% 71.6% 84.2% 24.6% 9.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   35.3% 44.7% 43.0% 63.7% 67.7% 60.6% 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, %   -51.3% -103.3% -41.2% -57.1% -80.2% -0.4% 0.0% 0.0%   Gearing %   39.5% 31.7% 22.9% 19.2% 9.6% 4.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.0% 8.8% 12.3% 3.0% 4.1% 1.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.2 1.3 1.1 2.3 2.1 1.6 0.0 0.0   Current Ratio   1.4 1.6 1.4 2.5 2.2 2.0 0.0 0.0   Cash and cash equivalent   3,056.0 4,717.0 2,237.4 4,419.2 2,003.7 174.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   3,424.0 3,467.9 1,692.6 5,458.1 2,384.1 2,240.2 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   248 268 302 503 165 80 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   248 268 302 503 167 80 0 0   EBIT / employee   220 240 292 468 133 33 0 0   Net earnings / employee   191 185 229 376 109 36 0 0