Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wirebach 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% 1.5%   Bankruptcy risk   8.4% 5.5% 8.1% 5.8% 6.2% 5.6% 15.9% 15.9%   Credit score (0-100)   31 42 30 38 37 39 12 12   Credit rating   BB BBB BB BBB BBB 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)  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   122 684 1,056 1,825 1,331 1,797 0.0 0.0   EBITDA   -99.5 179 559 529 223 292 0.0 0.0   EBIT   -117 123 498 468 154 164 0.0 0.0   Pre-tax profit (PTP)   -157.4 23.8 433.1 427.7 105.0 31.8 0.0 0.0   Net earnings   -124.6 13.8 329.2 315.8 67.1 7.7 0.0 0.0   Pre-tax profit without non-rec. items   -157 23.8 433 428 105 31.8 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 0.0 113 251 0.0 0.0   Shareholders equity total   -74.6 -60.8 268 584 651 659 379 379   Interest-bearing liabilities   801 1,130 573 394 2,312 1,836 0.0 0.0   Balance sheet total (assets)   977 1,409 2,434 3,343 4,044 3,811 379 379   Net Debt   801 1,130 573 394 2,312 1,836 -379 -379     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   122 684 1,056 1,825 1,331 1,797 0.0 0.0   Gross profit growth   0.0% 458.9% 54.5% 72.8% -27.1% 35.1% -100.0% 0.0%   Employees   1 1 1 2 2 3 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 0.0% 50.0% -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)   977 1,409 2,434 3,343 4,044 3,811 379 379   Balance sheet change%   0.0% 44.2% 72.8% 37.3% 21.0% -5.8% -90.0% 0.0%   Added value   -99.5 179.5 558.9 529.1 215.6 291.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   487 -21 -123 -123 -17 -51 -545 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 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% 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 (%)   -95.5% 17.9% 47.1% 25.6% 11.6% 9.1% 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 %   -11.1% 9.7% 25.5% 16.2% 4.2% 4.2% 0.0% 0.0%   ROI %   -14.6% 12.7% 48.5% 46.9% 7.5% 5.9% 0.0% 0.0%   ROE %   -12.8% 1.2% 39.3% 74.1% 10.9% 1.2% 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 %   -7.1% -4.1% 11.0% 17.5% 16.1% 17.3% 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, %   -805.2% 629.6% 102.6% 74.5% 1,038.2% 629.5% 0.0% 0.0%   Gearing %   -1,073.5% -1,857.5% 213.7% 67.5% 355.0% 278.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   10.1% 10.2% 7.6% 8.3% 3.7% 6.4% 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   0.1 0.5 0.8 0.6 0.9 0.7 0.0 0.0   Current Ratio   0.4 0.6 0.9 1.1 1.1 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -591.5 -613.5 -129.0 258.9 266.1 184.8 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   -99 179 559 265 108 97 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -99 179 559 265 111 97 0 0   EBIT / employee   -117 123 498 234 77 55 0 0   Net earnings / employee   -125 14 329 158 34 3 0 0