Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WELLNESS WORLD 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% 5.4% 5.4%   Bankruptcy risk   21.9% 8.0% 4.0% 13.3% 5.3% 7.0% 17.6% 17.6%   Credit score (0-100)   5 32 49 16 42 33 9 9   Credit rating   B BB BBB BB BBB BBB B B   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   192 1,916 899 470 1,902 2,346 0.0 0.0   EBITDA   -590 1,112 259 -1,043 -190 25.8 0.0 0.0   EBIT   -645 1,048 154 -1,255 -412 -270 0.0 0.0   Pre-tax profit (PTP)   -662.4 987.1 111.0 -1,472.0 -693.0 -615.7 0.0 0.0   Net earnings   -602.4 827.0 84.0 -1,153.0 -557.0 -587.9 0.0 0.0   Pre-tax profit without non-rec. items   -662 987 111 -1,472 -693 -616 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   80.9 108 1,187 1,224 1,358 1,429 0.0 0.0   Shareholders equity total   -881 -53.7 30.0 -1,123 -1,680 -2,268 -2,348 -2,348   Interest-bearing liabilities   0.0 0.0 1,882 4,770 5,676 6,457 2,348 2,348   Balance sheet total (assets)   1,088 1,190 2,816 4,276 4,629 5,091 0.0 0.0   Net Debt   -23.9 -53.6 1,873 4,739 5,579 6,442 2,348 2,348     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   192 1,916 899 470 1,902 2,346 0.0 0.0   Gross profit growth   -51.9% 897.5% -53.1% -47.7% 304.7% 23.3% -100.0% 0.0%   Employees   2 3 2 2 2 2 0 0   Employee growth %   0.0% 50.0% -33.3% 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)   1,088 1,190 2,816 4,276 4,629 5,091 0 0   Balance sheet change%   21.0% 9.3% 136.7% 51.8% 8.3% 10.0% -100.0% 0.0%   Added value   -590.2 1,111.7 259.0 -1,043.0 -200.0 25.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   11 -37 974 -175 -88 -225 -1,429 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 -1.0 -2.0 -3.0 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 (%)   -335.8% 54.7% 17.1% -267.0% -21.7% -11.5% 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 %   -41.0% 66.8% 9.4% -30.6% -6.3% 4.3% 0.0% 0.0%   ROI %   194.0% 0.0% 19.6% -37.4% -7.0% -9.0% 0.0% 0.0%   ROE %   -60.6% 72.6% 13.8% -53.6% -12.5% -12.1% 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 %   -44.7% -4.3% 1.1% -20.8% -26.6% -30.8% -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, %   4.1% -4.8% 723.2% -454.4% -2,936.3% 24,949.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 6,273.3% -424.8% -337.9% -284.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -5.3% 0.0% 8.4% 6.5% 6.2% 1.2% 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   0.3 0.5 1.0 0.9 0.2 0.3 0.0 0.0   Current Ratio   0.3 0.5 1.0 0.9 0.2 0.3 0.0 0.0   Cash and cash equivalent   23.9 53.6 9.0 31.0 97.0 14.5 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   -1,375.4 -576.9 37.0 -238.0 -2,312.0 -1,436.0 -1,173.9 -1,173.9   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   -295 371 130 -522 -100 13 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -295 371 130 -522 -95 13 0 0   EBIT / employee   -322 349 77 -628 -206 -135 0 0   Net earnings / employee   -301 276 42 -577 -279 -294 0 0