Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wipro CRM Services 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 2020/1 2020 2021/1 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 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   11.5% 13.7% 11.4% 3.9% 4.5% 8.7% 19.8% 19.6%   Credit score (0-100)   22 16 20 50 45 28 6 6   Credit rating   BB BB BB BBB BBB BB 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 2020/1 2020 2021/1 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,720 13,442 23,537 20,839 13,140 6,894 0.0 0.0   EBITDA   -21.2 -5,056 60.8 1,563 3,600 812 0.0 0.0   EBIT   -224 -5,363 -1,417 1,240 3,414 742 0.0 0.0   Pre-tax profit (PTP)   -486.9 -5,691.9 -1,551.5 856.3 2,657.5 78.2 0.0 0.0   Net earnings   -463.7 -5,691.9 -1,605.2 1,549.0 2,620.9 78.2 0.0 0.0   Pre-tax profit without non-rec. items   -487 -5,692 -1,551 856 2,658 78.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2020/1 2020 2021/1 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 2025e N/A 2026e N/A Tangible assets total   225 344 490 257 71.3 1.3 0.0 0.0   Shareholders equity total   -4,021 -9,753 -11,358 -9,809 -7,188 -2,293 -7,235 -7,235   Interest-bearing liabilities   6,139 13,026 19,032 21,044 24,803 7,839 7,235 7,235   Balance sheet total (assets)   7,033 8,901 14,192 15,933 20,765 6,275 0.0 0.0   Net Debt   6,139 9,682 16,470 20,531 13,337 4,145 7,235 7,235     See the entire balance sheet 1000.0 Volume  2019 2020/1 2020 2021/1 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 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   8,720 13,442 23,537 20,839 13,140 6,894 0.0 0.0   Gross profit growth   244.1% 54.1% 75.1% -11.5% -36.9% -47.5% -100.0% 0.0%   Employees   11 14 22 20 6 5 0 0   Employee growth %   0.0% 27.3% 57.1% -9.1% -70.0% -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)   7,033 8,901 14,192 15,933 20,765 6,275 0 0   Balance sheet change%   43.2% 26.6% 59.4% 12.3% 30.3% -69.8% -100.0% 0.0%   Added value   -21.2 -5,056.3 60.8 1,563.5 3,738.2 811.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   118 -336 -2,499 -557 -371 -140 -1 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 2020/1 2020 2021/1 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 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 (%)   -2.6% -39.9% -6.0% 5.9% 26.0% 10.8% 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 %   -2.2% -36.0% -6.2% 5.4% 13.5% 4.7% 0.0% 0.0%   ROI %   -3.7% -52.6% -8.3% 6.9% 15.8% 5.3% 0.0% 0.0%   ROE %   -7.8% -71.4% -13.9% 10.3% 14.3% 0.6% 0.0% 0.0%   1000.0 Solidity  2019 2020/1 2020 2021/1 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 2025e N/A 2026e N/A Equity ratio %   -36.4% -52.3% -44.5% -38.2% -25.8% -26.9% -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, %   -28,981.9% -191.5% 27,074.4% 1,313.2% 370.5% 510.5% 0.0% 0.0%   Gearing %   -152.7% -133.6% -167.6% -214.5% -345.1% -341.9% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 3.6% 1.1% 2.7% 4.2% 4.8% 0.0% 0.0%   1000.0 Liquidity  2019 2020/1 2020 2021/1 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 2025e N/A 2026e N/A Quick Ratio   0.5 0.4 0.5 0.6 0.7 0.7 0.0 0.0   Current Ratio   0.5 0.4 0.5 0.6 0.7 0.7 0.0 0.0   Cash and cash equivalent   0.0 3,344.1 2,562.2 512.6 11,466.1 3,694.6 0.0 0.0   1000.0 Capital use efficiency  2019 2020/1 2020 2021/1 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 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   -5,408.1 -10,615.4 -11,849.2 -10,065.7 -7,259.2 -2,294.2 -3,617.3 -3,617.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2020/1 2020 2021/1 2021 2022/3 2022 2023/3 2023 2024/3 2024 2025/3 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -2 -361 3 78 623 162 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -2 -361 3 78 600 162 0 0   EBIT / employee   -20 -383 -64 62 569 148 0 0   Net earnings / employee   -42 -407 -73 77 437 16 0 0