CVR number 37361593
Industry 85.5900 Other education n.e.c.

Waldi ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...
Bankruptcy Risk 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  17.2% 12.7% 13.2% 14.7% 9.7%  
Credit score (0-100)  10 19 17 13 25  
Credit rating  BB BB BB BB BB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
Net sales  350 388 488 362 391  
Gross profit  195 381 318 160 245  
EBITDA  -40.5 95.3 50.0 5.7 22.3  
EBIT  -40.5 95.3 50.0 5.7 22.3  
Pre-tax profit (PTP)  -42.0 85.6 48.7 -20.6 16.9  
Net earnings  -42.0 76.0 38.0 -20.6 16.9  
Pre-tax profit without non-rec. items  -42.0 85.6 48.7 -20.6 16.9  
 
See the entire income statement

Balance sheet (kDKK) 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  71.6 157 195 175 191  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  71.6 157 206 211 191  
Net Debt  0.4 -19.7 -24.4 -0.4 -14.1  
 
See the entire balance sheet

Volume 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
Net sales  350 388 488 362 391  
Net sales growth  92.3% 10.7% 26.1% -25.8% 7.8%  
Gross profit  195 381 318 160 245  
Gross profit growth  6.9% 95.6% -16.3% -49.6% 52.7%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  72 157 206 211 191  
Balance sheet change%  -37.0% 119.6% 31.0% 2.7% -9.4%  
Added value  -40.5 95.3 50.0 5.7 22.3  
Added value %  -11.6% 24.6% 10.2% 1.6% 5.7%  
Investments  0 0 0 0 0  
Net sales trend  1.0 2.0 3.0 -1.0 1.0  
EBIT trend  -1.0 1.0 2.0 3.0 4.0  

Profitability 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
EBITDA %  -11.6% 24.6% 10.2% 1.6% 5.7%  
EBIT %  -11.6% 24.6% 10.2% 1.6% 5.7%  
EBIT to gross profit (%)  -20.8% 25.0% 15.7% 3.6% 9.1%  
Net Earnings %  -12.0% 19.6% 7.8% -5.7% 4.3%  
Profit before depreciation and extraordinary items %  -12.0% 19.6% 7.8% -5.7% 4.3%  
Pre tax profit less extraordinaries %  -12.0% 22.1% 10.0% -5.7% 4.3%  
ROA %  -43.7% 83.3% 27.5% 2.7% 11.1%  
ROI %  -43.7% 83.3% 28.4% 3.1% 12.2%  
ROE %  -47.0% 66.5% 21.6% -11.1% 9.2%  

Solidity 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
Equity ratio %  100.0% 100.0% 94.8% 82.6% 100.0%  
Relative indebtedness %  0.0% 0.0% 2.2% 10.2% 0.0%  
Relative net indebtedness %  0.1% -5.1% -2.8% 10.0% -3.6%  
Net int. bear. debt to EBITDA, %  -1.1% -20.6% -48.7% -6.9% -63.4%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
Quick Ratio  0.0 0.0 0.0 5.7 0.0  
Current Ratio  0.0 0.0 0.0 5.7 0.0  
Cash and cash equivalent  -0.4 19.7 24.4 0.4 14.1  

Capital use efficiency 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
Trade debtors turnover (days)  75.1 129.5 135.6 212.5 165.6  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  20.4% 40.6% 42.1% 58.3% 49.0%  
Net working capital  71.6 157.2 205.9 174.6 191.4  
Net working capital %  20.4% 40.6% 42.1% 48.2% 49.0%  

Employee efficiency 
2018
2019/4
2019
2020/4
2020
2021/4
2021
2022/4
2022
2023/4
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0