Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

W.A.P.S. AF 12/3 1993 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   1.7% 1.3% 0.7% 2.2% 1.2% 1.0% 6.9% 6.9%   Credit score (0-100)   74 80 95 65 82 85 35 35   Credit rating   A A AA BBB A A BBB BBB   Credit limit (kDKK)   32.0 386.9 3,344.0 1.3 752.8 2,034.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   110 -187 -126 109 95.1 465 0.0 0.0   EBITDA   -332 -243 -496 -4.1 31.6 234 0.0 0.0   EBIT   -332 -245 -520 -1,727 2.7 234 0.0 0.0   Pre-tax profit (PTP)   -77.7 -2,295.5 1,468.3 -2,454.0 -1,285.5 893.1 0.0 0.0   Net earnings   -202.7 -2,295.5 1,459.0 -2,638.3 -1,288.5 560.1 0.0 0.0   Pre-tax profit without non-rec. items   -77.7 -2,296 1,468 -2,454 -1,286 893 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 4,323 4,298 4,305 4,350 0.0 0.0 0.0   Shareholders equity total   32,904 30,554 31,958 29,263 27,918 28,419 28,158 28,158   Interest-bearing liabilities   0.0 0.0 12.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   33,363 30,647 32,171 29,611 28,145 28,816 28,158 28,158   Net Debt   -22,483 -16,028 -15,150 -15,486 -15,527 -21,057 -28,158 -28,158     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   110 -187 -126 109 95.1 465 0.0 0.0   Gross profit growth   0.0% 0.0% 32.6% 0.0% -12.7% 388.6% -100.0% 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)   33,363 30,647 32,171 29,611 28,145 28,816 28,158 28,158   Balance sheet change%   -0.6% -8.1% 5.0% -8.0% -4.9% 2.4% -2.3% 0.0%   Added value   -332.4 -242.6 -495.5 -4.1 1,725.2 234.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 4,321 -49 -1,716 17 -4,350 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 -5.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   -302.9% 130.6% 411.9% -1,584.7% 2.9% 50.4% 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 %   0.4% 0.1% 4.8% -7.8% 1.1% 4.0% 0.0% 0.0%   ROI %   0.4% 0.1% 4.8% -7.8% 1.2% 4.0% 0.0% 0.0%   ROE %   -0.6% -7.2% 4.7% -8.6% -4.5% 2.0% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   98.6% 99.7% 99.3% 98.8% 99.2% 98.6% 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, %   6,763.2% 6,607.0% 3,057.3% 379,568.7% -49,164.8% -8,995.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2,361.4% 0.0% 801.4% 760.1% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   50.5 416.5 196.2 97.7 148.2 53.5 0.0 0.0   Current Ratio   50.5 416.5 196.2 97.7 148.2 53.5 0.0 0.0   Cash and cash equivalent   22,482.9 16,028.0 15,162.2 15,486.4 15,526.7 21,057.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   5,304.6 11,635.5 10,661.0 2,182.8 5,207.4 12,610.5 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -332 -243 -496 -4 1,725 234 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -332 -243 -496 -4 32 234 0 0   EBIT / employee   -332 -245 -520 -1,727 3 234 0 0   Net earnings / employee   -203 -2,296 1,459 -2,638 -1,288 560 0 0