Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wunderkind 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   6.4% 3.7% 2.3% 2.2% 5.5% 2.8% 11.7% 11.7%   Credit score (0-100)   38 52 63 66 40 59 20 20   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.1 0.4 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 2019/9 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   12,142 10,845 11,576 10,656 9,310 12,256 0.0 0.0   EBITDA   1,997 910 3,293 3,007 328 2,135 0.0 0.0   EBIT   1,924 837 3,197 2,911 190 2,003 0.0 0.0   Pre-tax profit (PTP)   1,879.5 806.1 3,141.5 2,845.9 174.9 2,026.9 0.0 0.0   Net earnings   1,459.1 626.7 2,446.9 2,214.2 119.4 1,579.7 0.0 0.0   Pre-tax profit without non-rec. items   1,879 806 3,142 2,846 175 2,027 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   166 93.6 337 327 295 164 0.0 0.0   Shareholders equity total   1,498 1,725 3,572 3,786 1,905 3,485 1,894 1,894   Interest-bearing liabilities   546 351 342 160 10.5 7.3 0.0 0.0   Balance sheet total (assets)   3,791 5,546 7,295 6,118 3,915 5,483 1,894 1,894   Net Debt   -874 -3,014 -4,239 -3,627 -662 -3,137 -1,894 -1,894     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   12,142 10,845 11,576 10,656 9,310 12,256 0.0 0.0   Gross profit growth   111.6% -10.7% 6.7% -7.9% -12.6% 31.6% -100.0% 0.0%   Employees   24 24 17 17 17 21 0 0   Employee growth %   84.6% 0.0% -29.2% 0.0% 0.0% 23.5% -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)   3,791 5,546 7,295 6,118 3,915 5,483 1,894 1,894   Balance sheet change%   9.1% 46.3% 31.6% -16.1% -36.0% 40.0% -65.5% 0.0%   Added value   1,997.1 909.9 3,292.7 3,007.3 286.4 2,134.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -145 -145 148 -106 -169 -264 -164 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 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 (%)   15.8% 7.7% 27.6% 27.3% 2.0% 16.3% 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 %   53.0% 18.0% 49.8% 43.4% 3.9% 43.2% 0.0% 0.0%   ROI %   105.4% 32.5% 80.4% 65.8% 6.6% 75.1% 0.0% 0.0%   ROE %   125.1% 38.9% 92.4% 60.2% 4.2% 58.6% 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 %   39.5% 31.1% 49.0% 61.9% 48.7% 63.6% 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, %   -43.8% -331.2% -128.7% -120.6% -201.6% -146.9% 0.0% 0.0%   Gearing %   36.5% 20.3% 9.6% 4.2% 0.6% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.3% 7.7% 16.0% 26.1% 22.7% 30.7% 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   1.5 2.0 3.3 3.3 1.7 3.3 0.0 0.0   Current Ratio   1.5 2.0 3.3 3.3 1.7 3.3 0.0 0.0   Cash and cash equivalent   1,420.2 3,364.6 4,580.7 3,787.3 672.1 3,144.2 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   1,181.5 2,620.5 4,729.9 3,916.8 1,377.2 3,475.5 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   83 38 194 177 17 102 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   83 38 194 177 19 102 0 0   EBIT / employee   80 35 188 171 11 95 0 0   Net earnings / employee   61 26 144 130 7 75 0 0