Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WYIT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.9% 1.9%   Bankruptcy risk   9.2% 11.8% 10.1% 20.1% 16.6% 18.9% 16.7% 16.7%   Credit score (0-100)   28 21 24 5 10 6 10 10   Credit rating   BB BB BB B BB B 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   339 0 0 0 0 0 0 0   Gross profit   329 874 0.0 0.0 0.0 0.0 0.0 0.0   EBITDA   169 72.0 95.8 -6.1 -3.0 14.7 0.0 0.0   EBIT   169 72.0 95.8 -6.1 -3.0 14.7 0.0 0.0   Pre-tax profit (PTP)   165.6 70.0 92.7 -7.5 -3.9 14.2 0.0 0.0   Net earnings   128.8 54.4 72.1 -7.5 -3.9 13.6 0.0 0.0   Pre-tax profit without non-rec. items   166 70.0 95.8 -7.5 -3.9 14.2 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   181 127 139 57.7 53.8 67.4 13.6 13.6   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   358 193 340 57.7 54.6 71.7 13.6 13.6   Net Debt   -258 -71.5 -320 -56.8 -54.1 -71.7 -13.6 -13.6     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   339 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   329 874 0.0 0.0 0.0 0.0 0.0 0.0   Gross profit growth   0.0% 166.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employees   1 1 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 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)   358 193 340 58 55 72 14 14   Balance sheet change%   0.0% -46.0% 75.7% -83.0% -5.4% 31.4% -81.0% 0.0%   Added value   168.6 72.0 95.8 -6.1 -3.0 14.7 0.0 0.0   Added value %   49.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 -1.0 -2.0 1.0 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 %   49.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   49.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   51.3% 8.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net Earnings %   38.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   38.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   48.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   47.1% 26.1% 36.0% -3.8% -6.9% 22.5% 0.0% 0.0%   ROI %   117.0% 53.1% 71.9% -7.6% -6.9% 23.4% 0.0% 0.0%   ROE %   71.2% 35.3% 54.1% -7.6% -6.9% 22.4% 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 %   41.9% 65.8% 41.0% 100.0% 98.6% 94.0% 100.0% 100.0%   Relative indebtedness %   63.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -12.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -152.7% -99.3% -333.4% 925.4% 1,805.3% -489.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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   2.0 2.9 1.7 0.0 72.3 16.8 0.0 0.0   Current Ratio   2.0 2.9 1.7 0.0 72.3 16.8 0.0 0.0   Cash and cash equivalent   257.6 71.5 319.6 56.8 54.1 71.7 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)   107.9 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 %   105.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   180.8 127.2 139.3 57.7 53.8 67.4 0.0 0.0   Net working capital %   53.3% 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   339 0 0 0 0 0 0 0   Added value / employee   169 72 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   169 72 0 0 0 0 0 0   EBIT / employee   169 72 0 0 0 0 0 0   Net earnings / employee   129 54 0 0 0 0 0 0