Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wacky ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2018 N/A 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   2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%   Bankruptcy risk   0.0% 7.7% 15.8% 12.0% 16.3% 29.4% 18.1% 17.8%   Credit score (0-100)   0 33 12 19 10 1 2 2   Credit rating   N/A B B B B C 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 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 127 624 667 2,467 2,457 2,457 2,457   Gross profit   0.0 52.3 302 243 730 592 0.0 0.0   EBITDA   0.0 27.4 -70.5 74.2 302 -261 0.0 0.0   EBIT   0.0 27.4 -72.2 56.1 191 -325 0.0 0.0   Pre-tax profit (PTP)   0.0 27.4 -74.1 55.2 187.8 -324.9 0.0 0.0   Net earnings   0.0 21.2 -74.1 55.2 131.4 -339.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 27.4 -74.1 55.2 188 -325 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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 0.0 199 149 0.0 0.0   Shareholders equity total   0.0 61.2 -12.8 42.3 174 -165 -205 -205   Interest-bearing liabilities   0.0 0.0 0.0 7.9 22.7 22.8 205 205   Balance sheet total (assets)   0.0 137 59.7 278 700 630 0.0 0.0   Net Debt   0.0 -130 -27.2 -114 -12.4 -72.8 205 205     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 127 624 667 2,467 2,457 2,457 2,457   Net sales growth   0.0% 0.0% 392.2% 7.0% 269.7% -0.4% 0.0% 0.0%   Gross profit   0.0 52.3 302 243 730 592 0.0 0.0   Gross profit growth   0.0% 0.0% 477.1% -19.5% 200.5% -18.9% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 -24.9 -350.7 -168.6 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 137 60 278 700 630 0 0   Balance sheet change%   0.0% 0.0% -56.5% 365.4% 152.0% -10.1% -100.0% 0.0%   Added value   0.0 52.3 280.3 242.8 209.0 -260.8 0.0 0.0   Added value %   0.0% 41.3% 44.9% 36.4% 8.5% -10.6% 0.0% 0.0%   Investments   0 0 11 -21 78 -114 -149 0   Net sales trend   0.0 0.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   0.0 1.0 -1.0 1.0 2.0 -1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 21.6% -11.3% 11.1% 12.3% -10.6% 0.0% 0.0%   EBIT %   0.0% 21.6% -11.6% 8.4% 7.7% -13.2% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 52.4% -23.9% 23.1% 26.2% -54.9% 0.0% 0.0%   Net Earnings %   0.0% 16.8% -11.9% 8.3% 5.3% -13.8% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 16.8% -11.6% 11.0% 9.8% -11.2% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 21.6% -11.9% 8.3% 7.6% -13.2% 0.0% 0.0%   ROA %   0.0% 19.9% -68.6% 32.0% 39.1% -43.5% 0.0% 0.0%   ROI %   0.0% 42.6% -214.4% 210.8% 155.0% -296.3% 0.0% 0.0%   ROE %   0.0% 34.7% -122.5% 108.1% 121.6% -84.4% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 44.6% -17.7% 28.4% 29.4% -41.2% -100.0% -100.0%   Relative indebtedness %   0.0% 57.8% 11.2% 35.3% 21.3% 32.3% 8.4% 8.4%   Relative net indebtedness %   0.0% -45.2% 6.8% 17.1% 19.9% 28.5% 8.4% 8.4%   Net int. bear. debt to EBITDA, %   0.0% -476.7% 38.6% -153.4% -4.1% 27.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 18.7% 13.1% -13.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 23.7% 22.2% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.9 0.7 2.5 1.2 1.2 0.0 0.0   Current Ratio   0.0 1.9 0.7 1.1 1.0 0.6 0.0 0.0   Cash and cash equivalent   0.0 130.5 27.2 121.7 35.1 95.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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 19.9 11.9 17.9 28.2 53.7 0.0 0.0   Trade creditors turnover (days)   0.0 7,265.5 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 108.5% 7.6% 40.3% 20.3% 19.5% 0.0% 0.0%   Net working capital   0.0 64.2 -22.1 33.1 -25.1 -314.5 -102.7 -102.7   Net working capital %   0.0% 50.7% -3.5% 5.0% -1.0% -12.8% -4.2% -4.2%   1000.0 Employee efficiency  2018 N/A 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0