Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WYZYKOWSKI ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 6.4% 6.4%   Bankruptcy risk   1.5% 2.3% 2.9% 2.7% 2.2% 2.0% 11.3% 11.1%   Credit score (0-100)   77 66 58 58 66 68 4 5   Credit rating   BBB BBB BB BB BBB BBB B B   Credit limit (kDKK)   6.1 0.1 0.0 0.0 0.2 0.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 592 478 641 627 616 616 616   Gross profit   -8.0 579 478 638 625 612 0.0 0.0   EBITDA   -8.0 579 478 638 625 612 0.0 0.0   EBIT   -8.0 579 478 638 625 612 0.0 0.0   Pre-tax profit (PTP)   386.0 573.0 392.0 626.0 455.0 737.1 0.0 0.0   Net earnings   389.0 562.0 392.0 626.0 455.0 737.1 0.0 0.0   Pre-tax profit without non-rec. items   386 573 392 626 455 737 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,756 2,211 2,493 3,006 3,346 3,965 3,552 3,552   Interest-bearing liabilities   1.0 1.0 1.0 1.0 1.0 0.8 0.0 0.0   Balance sheet total (assets)   1,757 2,218 2,497 3,010 3,350 3,969 3,552 3,552   Net Debt   -861 -1,140 -1,541 -1,893 -2,246 -2,889 -3,552 -3,552     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 592 478 641 627 616 616 616   Net sales growth   0.0% 0.0% -19.3% 34.1% -2.2% -1.8% 0.0% 0.0%   Gross profit   -8.0 579 478 638 625 612 0.0 0.0   Gross profit growth   -11.8% 0.0% -17.4% 33.5% -2.0% -2.0% -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)   1,757 2,218 2,497 3,010 3,350 3,969 3,552 3,552   Balance sheet change%   19.2% 26.2% 12.6% 20.5% 11.3% 18.5% -10.5% 0.0%   Added value   -8.0 579.0 478.0 638.0 625.0 612.3 0.0 0.0   Added value %   0.0% 97.8% 100.0% 99.5% 99.7% 99.5% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 -1.0 1.0 -1.0 -2.0 0.0 0.0   EBIT trend   -3.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 97.8% 100.0% 99.5% 99.7% 99.5% 0.0% 0.0%   EBIT %   0.0% 97.8% 100.0% 99.5% 99.7% 99.5% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 94.9% 82.0% 97.7% 72.6% 119.7% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 94.9% 82.0% 97.7% 72.6% 119.7% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 96.8% 82.0% 97.7% 72.6% 119.7% 0.0% 0.0%   ROA %   24.1% 29.1% 20.3% 23.2% 19.7% 20.1% 0.0% 0.0%   ROI %   24.1% 29.2% 20.3% 23.2% 19.7% 20.2% 0.0% 0.0%   ROE %   24.1% 28.3% 16.7% 22.8% 14.3% 20.2% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   99.9% 99.7% 99.8% 99.9% 99.9% 99.9% 100.0% 100.0%   Relative indebtedness %   0.0% 1.2% 0.8% 0.6% 0.6% 0.6% 0.0% 0.0%   Relative net indebtedness %   0.0% -191.6% -321.8% -294.9% -357.7% -468.9% -577.0% -577.0%   Net int. bear. debt to EBITDA, %   10,762.5% -196.9% -322.4% -296.7% -359.4% -471.8% 0.0% 0.0%   Gearing %   0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   800.0% 600.0% 8,600.0% 1,200.0% 17,000.0% 17.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   873.0 163.0 385.5 473.5 561.8 848.0 0.0 0.0   Current Ratio   873.0 163.0 385.5 473.5 561.8 848.0 0.0 0.0   Cash and cash equivalent   862.0 1,141.0 1,542.0 1,894.0 2,247.0 2,889.9 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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)   0.0 168.5 0.0 365.0 547.5 276.4 0.0 0.0   Current assets / Net sales %   0.0% 192.7% 322.6% 295.5% 358.4% 469.4% 577.0% 577.0%   Net working capital   872.0 1,134.0 1,447.0 1,871.0 889.0 1,409.6 0.0 0.0   Net working capital %   0.0% 191.6% 302.7% 291.9% 141.8% 229.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 592 478 641 627 616 0 0   Added value / employee   -8 579 478 638 625 612 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -8 579 478 638 625 612 0 0   EBIT / employee   -8 579 478 638 625 612 0 0   Net earnings / employee   389 562 392 626 455 737 0 0