Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WORLD WIDE INNOVATION ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   5.5% 7.7% 2.6% 5.1% 2.4% 2.1% 7.7% 7.7%   Credit score (0-100)   43 33 61 42 63 65 32 32   Credit rating   BBB BB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.2 1.6 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   2,000 6,180 5,956 29,407 0 0 0 0   Gross profit   1,970 6,130 6,277 29,342 -98.6 -167 0.0 0.0   EBITDA   1,970 6,130 6,277 29,342 -243 -311 0.0 0.0   EBIT   1,970 6,130 6,277 29,342 -243 -311 0.0 0.0   Pre-tax profit (PTP)   2,097.7 6,198.2 6,741.1 32,349.9 -150.9 2,427.0 0.0 0.0   Net earnings   2,076.2 6,194.1 6,568.4 31,701.2 -117.8 1,901.6 0.0 0.0   Pre-tax profit without non-rec. items   2,098 6,198 6,741 32,350 -151 2,427 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 0.0 0.0 0.0 0.0   Shareholders equity total   2,600 6,094 10,663 39,864 32,246 32,648 30,523 30,523   Interest-bearing liabilities   0.0 0.0 0.0 0.0 3,454 3,514 0.0 0.0   Balance sheet total (assets)   2,660 6,099 10,929 40,487 35,848 36,751 30,523 30,523   Net Debt   -402 -5,873 -10,704 -11,614 -29,282 -33,169 -30,523 -30,523     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   2,000 6,180 5,956 29,407 0 0 0 0   Net sales growth   0.0% 209.0% -3.6% 393.7% -100.0% 0.0% 0.0% 0.0%   Gross profit   1,970 6,130 6,277 29,342 -98.6 -167 0.0 0.0   Gross profit growth   2.0% 211.2% 2.4% 367.5% 0.0% -69.8% 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)   2,660 6,099 10,929 40,487 35,848 36,751 30,523 30,523   Balance sheet change%   68.6% 129.3% 79.2% 270.5% -11.5% 2.5% -16.9% 0.0%   Added value   1,969.8 6,130.3 6,276.9 29,341.9 -242.6 -311.4 0.0 0.0   Added value %   98.5% 99.2% 105.4% 99.8% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 1.0 -1.0 1.0 -1.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 -2.0 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 %   98.5% 99.2% 105.4% 99.8% 0.0% 0.0% 0.0% 0.0%   EBIT %   98.5% 99.2% 105.4% 99.8% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 246.1% 186.0% 0.0% 0.0%   Net Earnings %   103.8% 100.2% 110.3% 107.8% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   103.8% 100.2% 110.3% 107.8% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   104.9% 100.3% 113.2% 110.0% 0.0% 0.0% 0.0% 0.0%   ROA %   99.1% 142.2% 79.6% 126.0% 3.4% 7.0% 0.0% 0.0%   ROI %   101.8% 143.3% 80.9% 128.2% 3.4% 7.1% 0.0% 0.0%   ROE %   100.7% 142.5% 78.4% 125.5% -0.3% 5.9% 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 %   97.7% 99.9% 97.6% 98.5% 90.0% 88.8% 100.0% 100.0%   Relative indebtedness %   3.0% 0.1% 4.5% 2.1% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -17.1% -95.0% -175.2% -37.4% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -20.4% -95.8% -170.5% -39.6% 12,072.0% 10,653.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 10.7% 10.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 82.8% 3.6% 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   6.9 1,225.9 40.2 65.0 9.3 9.0 0.0 0.0   Current Ratio   6.9 1,225.9 40.2 65.0 9.9 9.0 0.0 0.0   Cash and cash equivalent   402.2 5,873.0 10,703.9 11,614.4 32,735.9 36,683.9 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)   24.2 14.8 10.8 11.3 0.0 0.0 0.0 0.0   Current assets / Net sales %   20.5% 95.1% 179.7% 137.6% 0.0% 0.0% 0.0% 0.0%   Net working capital   350.4 5,786.6 6,422.5 30,943.9 4,556.8 -360.4 0.0 0.0   Net working capital %   17.5% 93.6% 107.8% 105.2% 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   2,000 6,180 5,956 29,407 0 0 0 0   Added value / employee   1,970 6,130 6,277 29,342 -243 -311 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,970 6,130 6,277 29,342 -243 -311 0 0   EBIT / employee   1,970 6,130 6,277 29,342 -243 -311 0 0   Net earnings / employee   2,076 6,194 6,568 31,701 -118 1,902 0 0