WiMAKE Ejendomme ApS

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2019
N/A
2020
2020/11
2021
2021/12
2022
2022/12
2023
2023/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  0.0% 29.0% 2.2% 1.6% 1.9%  
Credit score (0-100)  0 2 65 75 69  
Credit rating  N/A B BBB A A  
Credit limit (kDKK)  0.0 0.0 0.0 1.5 0.1  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
N/A
2020
2020/11
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Gross profit  0.0 0.0 411 613 524  
EBITDA  0.0 0.0 411 613 472  
EBIT  0.0 0.0 280 438 280  
Pre-tax profit (PTP)  0.0 0.0 46.1 203.5 30.0  
Net earnings  0.0 0.0 35.8 158.7 23.4  
Pre-tax profit without non-rec. items  0.0 0.0 46.1 203 30.0  

 
See the entire income statement

Balance sheet (kDKK) 
2019
N/A
2020
2020/11
2021
2021/12
2022
2022/12
2023
2023/12

Tangible assets total  0.0 0.0 9,523 10,086 10,128  
Shareholders equity total  0.0 0.0 75.8 235 258  
Interest-bearing liabilities  0.0 0.0 6,198 5,856 5,510  
Balance sheet total (assets)  0.0 0.0 10,129 10,217 10,714  

Net Debt  0.0 0.0 6,183 5,744 5,398  
 
See the entire balance sheet

Volume 
2019
N/A
2020
2020/11
2021
2021/12
2022
2022/12
2023
2023/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  0.0 0.0 411 613 524  
Gross profit growth  0.0% 0.0% 0.0% 48.9% -14.4%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  0 0 10,129 10,217 10,714  
Balance sheet change%  0.0% 0.0% 0.0% 0.9% 4.9%  
Added value  0.0 0.0 411.4 569.2 472.3  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  0 0 9,392 389 -150  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  0.0 0.0 1.0 2.0 3.0  

Profitability 
2019
N/A
2020
2020/11
2021
2021/12
2022
2022/12
2023
2023/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  0.0% 0.0% 68.1% 71.5% 53.5%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  0.0% 0.0% 2.8% 4.3% 2.7%  
ROI %  0.0% 0.0% 2.9% 4.4% 2.7%  
ROE %  0.0% 0.0% 47.2% 102.3% 9.5%  

Solidity 
2019
N/A
2020
2020/11
2021
2021/12
2022
2022/12
2023
2023/12
Equity ratio %  0.0% 0.0% 0.7% 2.3% 2.4%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% 1,503.1% 937.6% 1,142.8%  
Gearing %  0.0% 0.0% 8,175.8% 2,496.9% 2,136.2%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 7.6% 3.9% 4.4%  

Liquidity 
2019
N/A
2020
2020/11
2021
2021/12
2022
2022/12
2023
2023/12
Quick Ratio  0.0 0.0 0.8 0.3 1.0  
Current Ratio  0.0 0.0 0.8 0.3 1.0  
Cash and cash equivalent  0.0 0.0 14.1 111.3 112.8  

Capital use efficiency 
2019
N/A
2020
2020/11
2021
2021/12
2022
2022/12
2023
2023/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  0.0 0.0 -117.3 -252.8 -2.2  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
N/A
2020
2020/11
2021
2021/12
2022
2022/12
2023
2023/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0