Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wipo Ejendomme 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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.2% 1.0% 0.9% 0.9% 1.1% 1.0% 7.9% 7.8%   Credit score (0-100)   84 87 89 88 83 85 31 31   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   709.4 1,817.0 2,368.4 2,035.0 1,430.9 1,828.7 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   3,391 3,811 4,937 5,273 6,038 5,642 0.0 0.0   EBITDA   3,100 3,216 4,478 4,839 5,857 5,452 0.0 0.0   EBIT   7,234 5,895 5,959 1,787 5,118 3,976 0.0 0.0   Pre-tax profit (PTP)   5,937.2 5,023.2 5,190.6 974.5 3,739.8 2,143.6 0.0 0.0   Net earnings   4,638.4 3,814.2 4,035.6 816.8 2,859.1 1,715.8 0.0 0.0   Pre-tax profit without non-rec. items   5,937 5,023 5,191 974 3,740 2,144 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   70,486 80,563 83,454 85,188 85,803 87,060 0.0 0.0   Shareholders equity total   22,671 25,485 28,521 29,337 33,867 35,582 35,419 35,419   Interest-bearing liabilities   45,864 50,456 46,380 47,725 42,915 42,041 0.0 0.0   Balance sheet total (assets)   74,603 84,545 84,356 86,565 86,352 88,523 35,419 35,419   Net Debt   45,828 50,407 46,380 47,725 42,915 42,032 -35,419 -35,419     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   3,391 3,811 4,937 5,273 6,038 5,642 0.0 0.0   Gross profit growth   -12.0% 12.4% 29.6% 6.8% 14.5% -6.6% -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)   74,603 84,545 84,356 86,565 86,352 88,523 35,419 35,419   Balance sheet change%   10.4% 13.3% -0.2% 2.6% -0.2% 2.5% -60.0% 0.0%   Added value   7,234.5 5,921.8 6,021.9 1,866.3 5,197.6 4,089.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   7,090 10,049 2,828 1,654 505 1,143 -87,060 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 5.0 5.0 5.0 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 (%)   213.4% 154.7% 120.7% 33.9% 84.8% 70.5% 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 %   10.4% 7.6% 7.1% 2.1% 5.9% 4.6% 0.0% 0.0%   ROI %   10.5% 7.7% 7.2% 2.1% 6.1% 4.7% 0.0% 0.0%   ROE %   22.2% 15.8% 14.9% 2.8% 9.0% 4.9% 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 %   30.4% 30.3% 33.8% 33.9% 39.2% 40.2% 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, %   1,478.5% 1,567.2% 1,035.7% 986.2% 732.8% 771.0% 0.0% 0.0%   Gearing %   202.3% 198.0% 162.6% 162.7% 126.7% 118.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 2.2% 1.6% 1.7% 3.1% 4.3% 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   0.3 0.4 0.1 0.1 0.1 0.1 0.0 0.0   Current Ratio   0.3 0.4 0.1 0.1 0.1 0.1 0.0 0.0   Cash and cash equivalent   36.5 49.7 0.0 0.0 0.0 9.3 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   -8,208.8 -6,882.3 -8,214.4 -8,834.7 -7,053.7 -8,495.9 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 2019/12 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   7,234 5,922 6,022 1,866 5,198 4,090 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,100 3,216 4,478 4,839 5,857 5,452 0 0   EBIT / employee   7,234 5,895 5,959 1,787 5,118 3,976 0 0   Net earnings / employee   4,638 3,814 4,036 817 2,859 1,716 0 0