Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIMA HOLDING 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 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% 1.5% 0.3%   Bankruptcy risk   1.3% 2.9% 3.6% 1.5% 1.9% 0.9% 7.6% 7.8%   Credit score (0-100)   81 60 53 76 69 88 32 31   Credit rating   A BBB BBB A A A BB BB   Credit limit (kDKK)   312.4 0.0 0.0 126.7 23.9 8,319.7 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 0 0 0 0 0 0 0   Gross profit   -150 22.8 101 -1,015 -1,528 -1,480 0.0 0.0   EBITDA   -160 -1,911 -632 -3,125 -5,284 -2,540 0.0 0.0   EBIT   -160 -1,911 -1,744 -3,143 -5,715 -2,726 0.0 0.0   Pre-tax profit (PTP)   -127.2 -1,353.3 -3,091.7 5,773.8 82,666.9 9,370.5 0.0 0.0   Net earnings   -134.8 -1,353.3 -2,187.8 5,385.2 77,186.8 7,766.7 0.0 0.0   Pre-tax profit without non-rec. items   -127 -1,353 -3,092 5,774 82,667 9,370 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   68.7 224 234 815 1,940 274 0.0 0.0   Shareholders equity total   25,004 22,882 20,583 25,968 99,648 104,415 102,235 102,235   Interest-bearing liabilities   0.0 7.5 7.6 232 161 112 0.0 0.0   Balance sheet total (assets)   25,034 26,016 26,053 39,498 99,947 104,717 102,235 102,235   Net Debt   -1,712 -306 -460 -5,115 -40,452 -60,739 -102,235 -102,235     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 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   -150 22.8 101 -1,015 -1,528 -1,480 0.0 0.0   Gross profit growth   -324.0% 0.0% 344.3% 0.0% -50.6% 3.1% 0.0% 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)   25,034 26,016 26,053 39,498 99,947 104,717 102,235 102,235   Balance sheet change%   -8.5% 3.9% 0.1% 51.6% 153.0% 4.8% -2.4% 0.0%   Added value   -159.6 -1,910.8 -631.9 -3,124.6 -5,696.4 -2,540.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   413 156 -1,103 563 282 -1,852 -274 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 -5.0 -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% 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 (%)   106.7% -8,396.9% -1,724.8% 309.7% 373.9% 184.1% 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 %   0.9% -5.2% 3.6% 39.8% 120.5% 9.5% 0.0% 0.0%   ROI %   0.9% -5.5% -12.9% 29.2% 133.3% 9.5% 0.0% 0.0%   ROE %   -0.5% -5.7% -10.1% 23.1% 122.9% 7.6% 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% 88.0% 79.0% 65.7% 99.7% 99.7% 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, %   1,072.9% 16.0% 72.8% 163.7% 765.6% 2,390.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.9% 0.2% 0.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 668.5% 3,774.4% 892.1% 674.2% 220.9% 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   467.8 4.7 2.8 1.2 160.5 316.1 0.0 0.0   Current Ratio   467.8 4.7 2.8 1.2 173.4 356.3 0.0 0.0   Cash and cash equivalent   1,712.4 313.7 467.6 5,346.8 40,613.0 60,850.3 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 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   12,314.0 11,448.4 9,846.3 2,358.5 51,143.6 37,868.7 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  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 0 0 0 0 0 0 0   Added value / employee   -160 -1,911 -632 -3,125 -5,696 -2,540 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -160 -1,911 -632 -3,125 -5,284 -2,540 0 0   EBIT / employee   -160 -1,911 -1,744 -3,143 -5,715 -2,726 0 0   Net earnings / employee   -135 -1,353 -2,188 5,385 77,187 7,767 0 0