Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Woodys 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   19.2% 16.0% 8.4% 24.6% 17.4% 18.3% 17.8% 17.8%   Credit score (0-100)   7 11 28 2 8 8 9 9   Credit rating   B BB BB B B B B B   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   222 745 2,165 3,128 5,271 7,842 0.0 0.0   EBITDA   8.1 48.6 102 -763 530 789 0.0 0.0   EBIT   -0.1 33.4 33.2 -995 259 495 0.0 0.0   Pre-tax profit (PTP)   -0.6 32.1 51.8 -1,006.3 212.7 370.6 0.0 0.0   Net earnings   0.7 23.6 33.2 -954.0 317.8 280.5 0.0 0.0   Pre-tax profit without non-rec. items   -0.6 32.1 42.0 -1,006 213 371 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   47.8 115 767 832 938 746 0.0 0.0   Shareholders equity total   50.7 74.3 108 -847 -529 -248 -298 -298   Interest-bearing liabilities   0.0 0.0 1,014 1,813 1,314 1,353 383 383   Balance sheet total (assets)   138 289 1,605 1,729 2,428 2,993 85.1 85.1   Net Debt   -88.9 -114 434 1,305 864 542 383 383     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   222 745 2,165 3,128 5,271 7,842 0.0 0.0   Gross profit growth   0.0% 235.0% 190.7% 44.5% 68.5% 48.8% -100.0% 0.0%   Employees   0 0 0 10 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   138 289 1,605 1,729 2,428 2,993 85 85   Balance sheet change%   0.0% 109.5% 455.0% 7.7% 40.4% 23.3% -97.2% 0.0%   Added value   8.1 48.6 102.2 -762.5 491.1 788.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   40 52 583 -40 -185 -508 -746 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 2.0 -1.0 1.0 2.0 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 (%)   -0.1% 4.5% 1.5% -31.8% 4.9% 6.3% 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 %   -0.1% 15.6% 3.9% -47.6% 9.4% 16.0% 0.0% 0.0%   ROI %   -0.3% 51.9% 6.1% -67.5% 16.6% 37.1% 0.0% 0.0%   ROE %   1.4% 37.8% 36.5% -103.9% 15.3% 10.3% 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 %   36.7% 25.7% 6.7% -32.9% -17.9% -7.7% -77.8% -77.8%   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, %   -1,104.2% -235.5% 424.8% -171.2% 163.1% 68.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 943.6% -214.1% -248.4% -545.0% -128.5% -128.5%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% -1.0% 0.8% 3.0% 9.3% 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   1.0 0.5 0.5 0.7 1.0 1.3 0.0 0.0   Current Ratio   1.0 0.5 0.5 0.9 1.2 1.5 0.0 0.0   Cash and cash equivalent   88.9 114.4 580.3 507.6 449.9 811.2 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   1.6 -96.9 -707.7 -65.8 226.4 686.1 -191.7 -191.7   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 -76 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -76 0 0 0 0   EBIT / employee   0 0 0 -99 0 0 0 0   Net earnings / employee   0 0 0 -95 0 0 0 0