Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WITTRUP & WITTRUP 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 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.3% 1.2% 3.6% 2.3% 1.4% 0.5% 7.4% 7.4%   Credit score (0-100)   82 84 52 63 78 98 33 33   Credit rating   A A BBB BBB A AA BB BB   Credit limit (kDKK)   66.6 152.9 0.0 0.5 628.8 8,016.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 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   58.6 -15.9 7,420 -268 -306 -135 0.0 0.0   EBITDA   41.8 -32.7 111 -268 -1,619 -1,067 0.0 0.0   EBIT   41.8 -32.7 -38.3 -268 -1,619 -1,071 0.0 0.0   Pre-tax profit (PTP)   908.0 1,153.6 5,074.4 20,465.5 44,124.7 5,775.5 0.0 0.0   Net earnings   902.5 1,168.6 4,419.8 20,538.0 44,775.9 5,368.2 0.0 0.0   Pre-tax profit without non-rec. items   908 1,154 560 20,466 44,125 5,776 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 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 3,425 0.0 1,899 2,826 0.0 0.0   Shareholders equity total   4,169 5,284 11,872 28,650 73,368 78,737 49,808 49,808   Interest-bearing liabilities   1,200 1,485 21,322 229 270 728 0.0 0.0   Balance sheet total (assets)   5,611 6,846 55,215 30,404 73,669 79,549 49,808 49,808   Net Debt   1,200 1,485 21,192 183 -41,577 -33,467 -49,808 -49,808     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 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   58.6 -15.9 7,420 -268 -306 -135 0.0 0.0   Gross profit growth   45.8% 0.0% 0.0% 0.0% -14.4% 56.0% 0.0% 0.0%   Employees   1 1 6 0 1 2 0 0   Employee growth %   0.0% 0.0% 500.0% -100.0% 0.0% 100.0% -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)   5,611 6,846 55,215 30,404 73,669 79,549 49,808 49,808   Balance sheet change%   15.2% 22.0% 706.6% -44.9% 142.3% 8.0% -37.4% 0.0%   Added value   41.8 -32.7 111.4 -268.5 -1,619.0 -1,067.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 3,567 -3,716 1,899 923 -2,826 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 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 2019/6 2019 2020/6 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 (%)   71.3% 205.7% -0.5% 100.2% 528.2% 794.2% 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 %   18.5% 19.8% -0.1% 48.0% 88.0% 8.5% 0.0% 0.0%   ROI %   19.1% 20.3% -0.2% 66.0% 89.3% 8.5% 0.0% 0.0%   ROE %   24.1% 24.7% 65.7% 111.6% 87.8% 7.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   74.3% 77.2% 26.1% 94.2% 99.6% 99.0% 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, %   2,868.7% -4,541.3% 19,015.8% -68.0% 2,568.1% 3,135.5% 0.0% 0.0%   Gearing %   28.8% 28.1% 179.6% 0.8% 0.4% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 5.8% -5.2% 1.0% 658.5% 153.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.9 1.4 155.7 60.3 0.0 0.0   Current Ratio   0.0 0.0 1.3 1.4 155.7 60.3 0.0 0.0   Cash and cash equivalent   0.1 0.0 129.9 46.0 41,847.5 34,195.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 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   -1,393.2 -1,505.8 12,746.9 626.7 29,554.2 20,739.1 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 2019/6 2019 2020/6 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   42 -33 19 0 -1,619 -534 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   42 -33 19 0 -1,619 -534 0 0   EBIT / employee   42 -33 -6 0 -1,619 -536 0 0   Net earnings / employee   903 1,169 737 0 44,776 2,684 0 0