Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WOLF DESIGN 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% 1.2% 1.2%   Bankruptcy risk   10.0% 8.1% 8.5% 6.7% 5.3% 7.1% 16.8% 16.5%   Credit score (0-100)   26 32 29 34 41 33 10 11   Credit rating   BB BB BB BBB BBB 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)  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   47.6 34.4 1,038 1,140 1,187 541 0.0 0.0   EBITDA   1.2 34.4 -4.7 120 221 92.7 0.0 0.0   EBIT   -3.5 29.7 -10.4 112 212 83.0 0.0 0.0   Pre-tax profit (PTP)   -3.5 29.7 -13.2 102.1 213.7 89.2 0.0 0.0   Net earnings   -1.6 23.7 -10.3 77.8 165.5 67.2 0.0 0.0   Pre-tax profit without non-rec. items   -3.5 29.7 -13.2 102 214 89.2 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   4.7 28.8 23.0 35.3 25.6 15.8 0.0 0.0   Shareholders equity total   76.1 99.8 34.2 112 250 258 117 117   Interest-bearing liabilities   0.0 0.0 7.6 2.3 7.6 0.2 0.0 0.0   Balance sheet total (assets)   82.1 146 499 470 458 380 117 117   Net Debt   -1.2 -13.1 -456 -350 -407 -355 -117 -117     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   47.6 34.4 1,038 1,140 1,187 541 0.0 0.0   Gross profit growth   -94.3% -27.7% 2,917.5% 9.8% 4.1% -54.4% -100.0% 0.0%   Employees   1 1 1 1 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)   82 146 499 470 458 380 117 117   Balance sheet change%   -69.8% 77.5% 242.5% -5.8% -2.6% -17.1% -69.3% 0.0%   Added value   1.2 34.4 -4.7 119.5 219.4 92.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -9 19 -12 5 -20 -20 -16 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 -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 (%)   -7.4% 86.4% -1.0% 9.8% 17.8% 15.3% 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 %   -2.0% 26.1% -3.2% 23.1% 46.7% 20.2% 0.0% 0.0%   ROI %   -4.5% 33.8% -14.7% 132.2% 112.2% 32.6% 0.0% 0.0%   ROE %   -2.1% 27.0% -15.4% 106.3% 91.6% 26.5% 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 %   92.7% 68.5% 6.9% 23.8% 54.5% 67.9% 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, %   -98.3% -37.9% 9,752.1% -293.1% -183.9% -383.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 22.2% 2.1% 3.0% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 72.2% 195.6% 64.9% -124.1% 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   12.9 2.5 1.0 1.1 2.1 3.0 0.0 0.0   Current Ratio   12.9 2.5 1.0 1.1 2.1 3.0 0.0 0.0   Cash and cash equivalent   1.2 13.1 463.5 352.6 414.7 355.7 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   71.4 71.1 11.2 34.9 217.1 242.0 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  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   1 34 -5 120 219 93 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1 34 -5 120 221 93 0 0   EBIT / employee   -3 30 -10 112 212 83 0 0   Net earnings / employee   -2 24 -10 78 166 67 0 0