Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

wemuda 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   14.6% 19.2% 13.2% 10.6% 9.5% 6.4% 14.4% 14.4%   Credit score (0-100)   15 6 16 22 25 37 15 15   Credit rating   BB B BB BB BB BBB 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)  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   86.3 82.1 275 748 1,437 1,797 0.0 0.0   EBITDA   40.4 82.1 83.0 67.8 156 224 0.0 0.0   EBIT   40.4 82.1 83.0 67.8 156 224 0.0 0.0   Pre-tax profit (PTP)   40.1 81.6 77.8 64.3 140.1 214.9 0.0 0.0   Net earnings   40.1 69.2 55.0 47.9 105.3 162.0 0.0 0.0   Pre-tax profit without non-rec. items   40.1 81.6 77.8 64.3 140 215 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   39.9 109 164 212 317 479 439 439   Interest-bearing liabilities   4.8 4.8 8.0 0.3 0.6 0.5 0.0 0.0   Balance sheet total (assets)   48.7 164 296 391 614 902 439 439   Net Debt   -35.9 -111 -97.1 -209 -426 -464 -439 -439     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   86.3 82.1 275 748 1,437 1,797 0.0 0.0   Gross profit growth   65.3% -4.9% 235.6% 171.7% 92.0% 25.1% -100.0% 0.0%   Employees   1 0 1 3 5 5 0 0   Employee growth %   -66.7% -100.0% 0.0% 200.0% 66.7% 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)   49 164 296 391 614 902 439 439   Balance sheet change%   922.5% 237.1% 80.0% 32.2% 57.0% 47.0% -51.3% 0.0%   Added value   40.4 82.1 83.0 67.8 155.7 224.0 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 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 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 (%)   46.7% 100.0% 30.1% 9.1% 10.8% 12.5% 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 %   150.5% 77.1% 36.1% 19.7% 29.1% 28.4% 0.0% 0.0%   ROI %   163.1% 103.5% 58.0% 35.2% 55.0% 53.8% 0.0% 0.0%   ROE %   179.4% 92.9% 40.3% 25.4% 39.8% 40.7% 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 %   81.9% 66.4% 55.5% 54.2% 51.7% 53.1% 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, %   -89.0% -135.2% -117.1% -309.0% -273.8% -207.2% 0.0% 0.0%   Gearing %   12.0% 4.4% 4.9% 0.1% 0.2% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 10.3% 80.1% 84.9% 1,463.4% 21.4% 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   5.5 2.6 2.1 2.1 1.8 1.9 0.0 0.0   Current Ratio   5.5 2.6 2.1 2.1 1.8 1.9 0.0 0.0   Cash and cash equivalent   40.7 115.8 105.1 209.7 426.8 464.7 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   39.9 89.1 144.2 190.7 226.4 394.0 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   40 0 83 23 31 45 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   40 0 83 23 31 45 0 0   EBIT / employee   40 0 83 23 31 45 0 0   Net earnings / employee   40 0 55 16 21 32 0 0