Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wi Care 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  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   0.0% 10.4% 9.8% 44.7% 16.3% 29.8% 17.2% 17.2%   Credit score (0-100)   0 25 25 0 10 1 10 10   Credit rating   N/A BB BB C BB C 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 89.0 918 609 1,112 2,414 0.0 0.0   EBITDA   0.0 89.0 -85.7 -540 265 -594 0.0 0.0   EBIT   0.0 89.0 -85.7 -540 265 -629 0.0 0.0   Pre-tax profit (PTP)   0.0 88.8 -89.9 -559.8 234.6 -675.7 0.0 0.0   Net earnings   0.0 68.9 -89.9 -559.8 234.6 -675.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 88.8 -89.9 -560 235 -676 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 290 0.0 0.0   Shareholders equity total   0.0 119 29.0 -531 -784 -972 -1,022 -1,022   Interest-bearing liabilities   0.0 41.0 14.4 0.0 555 523 1,022 1,022   Balance sheet total (assets)   0.0 194 764 340 777 1,009 0.0 0.0   Net Debt   0.0 -13.5 -101 -24.7 478 399 1,022 1,022     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   0.0 89.0 918 609 1,112 2,414 0.0 0.0   Gross profit growth   0.0% 0.0% 931.5% -33.6% 82.5% 117.1% -100.0% 0.0%   Employees   0 0 3 4 2 8 0 0   Employee growth %   0.0% 0.0% 0.0% 33.3% -50.0% 300.0% -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)   0 194 764 340 777 1,009 0 0   Balance sheet change%   0.0% 0.0% 294.2% -55.5% 128.6% 29.8% -100.0% 0.0%   Added value   0.0 89.0 -85.7 -540.2 265.4 -594.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 255 -290 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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 (%)   0.0% 100.0% -9.3% -88.7% 23.9% -26.1% 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 %   0.0% 45.9% -17.8% -66.1% 21.8% -35.5% 0.0% 0.0%   ROI %   0.0% 55.7% -84.1% -2,489.7% 95.7% -116.7% 0.0% 0.0%   ROE %   0.0% 57.9% -121.6% -303.5% 42.0% -75.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 61.3% 3.8% -61.0% -50.2% -49.1% -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, %   0.0% -15.2% 117.9% 4.6% 179.9% -67.2% 0.0% 0.0%   Gearing %   0.0% 34.5% 49.8% 0.0% -70.8% -53.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.8% 16.0% 272.6% 11.1% 8.7% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 2.6 0.9 0.3 0.4 0.2 0.0 0.0   Current Ratio   0.0 2.6 0.9 0.3 0.4 0.3 0.0 0.0   Cash and cash equivalent   0.0 54.5 115.5 24.7 77.3 124.1 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e 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   0.0 118.9 -61.0 -625.9 -973.5 -1,399.9 -511.0 -511.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -29 -135 133 -74 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -29 -135 133 -74 0 0   EBIT / employee   0 0 -29 -135 133 -79 0 0   Net earnings / employee   0 0 -30 -140 117 -84 0 0