IT-WIT ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  1.4% 2.7% 6.9% 8.1% 6.7%  
Credit score (0-100)  79 60 34 29 35  
Credit rating  A BBB BBB BB BBB  
Credit limit (kDKK)  19.3 0.0 0.0 0.0 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  2,810 2,475 1,444 356 340  
EBITDA  669 537 70.9 -308 -325  
EBIT  597 517 7.3 -313 -330  
Pre-tax profit (PTP)  1,367.2 549.0 29.8 -306.0 -320.5  
Net earnings  1,065.0 426.2 21.0 -273.3 -320.5  
Pre-tax profit without non-rec. items  1,367 549 29.8 -306 -321  

 
See the entire income statement

Balance sheet (kDKK) 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  484 258 19.1 13.9 8.7  
Shareholders equity total  2,057 1,483 1,104 831 510  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,321 3,881 2,972 953 2,064  

Net Debt  -86.4 -564 -61.5 -238 -123  
 
See the entire balance sheet

Volume 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  2,810 2,475 1,444 356 340  
Gross profit growth  -3.3% -11.9% -41.7% -75.4% -4.4%  
Employees  3 2 2 1 1  
Employee growth %  0.0% -33.3% 0.0% -50.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,321 3,881 2,972 953 2,064  
Balance sheet change%  29.6% -10.2% -23.4% -67.9% 116.6%  
Added value  669.1 537.5 70.9 -249.1 -324.6  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  201 -246 -303 -10 -10  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  4.0 5.0 5.0 -1.0 -2.0  

Profitability 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  21.2% 20.9% 0.5% -88.0% -97.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  35.8% 13.5% 1.0% -15.3% -21.2%  
ROI %  66.2% 30.5% 2.5% -30.6% -47.8%  
ROE %  52.6% 24.1% 1.6% -28.3% -47.8%  

Solidity 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  51.1% 39.9% 37.8% 87.2% 24.7%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -12.9% -104.9% -86.7% 77.3% 37.9%  
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 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  2.4 1.8 1.8 7.7 1.3  
Current Ratio  2.0 1.7 1.7 7.7 1.3  
Cash and cash equivalent  86.4 563.7 61.5 237.8 122.9  

Capital use efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  1,929.2 1,490.1 1,212.3 816.4 501.1  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2019/12
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  223 269 35 -249 -325  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  223 269 35 -308 -325  
EBIT / employee  199 259 4 -313 -330  
Net earnings / employee  355 213 10 -273 -321