Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Xtel Wireless 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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% 1.9% 1.9%   Bankruptcy risk   7.8% 7.6% 9.3% 6.5% 0.0% 3.3% 14.6% 14.6%   Credit score (0-100)   33 33 26 35 0 54 15 15   Credit rating   BB BB BB BBB N/A BBB BB BB   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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   8,793 12,952 10,272 6,255 0.0 12,749 0.0 0.0   EBITDA   -3,276 718 -1,648 -5,350 0.0 -3,804 0.0 0.0   EBIT   -3,535 316 -2,844 -6,924 0.0 -6,340 0.0 0.0   Pre-tax profit (PTP)   -3,766.4 -33.6 -3,171.5 -7,267.4 0.0 -7,561.6 0.0 0.0   Net earnings   -2,993.9 78.9 -2,484.0 -6,084.6 0.0 -5,731.8 0.0 0.0   Pre-tax profit without non-rec. items   -3,765 -33.6 -3,172 -7,267 0.0 -7,562 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   361 583 295 79.5 0.0 422 0.0 0.0   Shareholders equity total   -1,185 -1,106 -3,590 3,454 0.0 6,973 -3,987 -3,987   Interest-bearing liabilities   7,846 6,059 8,861 4,648 0.0 8,360 4,053 4,053   Balance sheet total (assets)   10,796 10,993 15,719 17,267 0.0 19,139 65.1 65.1   Net Debt   6,672 6,039 8,857 4,516 0.0 8,331 4,053 4,053     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   8,793 12,952 10,272 6,255 0.0 12,749 0.0 0.0   Gross profit growth   -31.8% 47.3% -20.7% -39.1% -100.0% 0.0% -100.0% 0.0%   Employees   17 17 17 17 0 16 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   10,796 10,993 15,719 17,267 0 19,139 65 65   Balance sheet change%   -6.9% 1.8% 43.0% 9.9% -100.0% 0.0% -99.7% 0.0%   Added value   -3,275.6 717.6 -1,648.2 -5,350.4 1,573.6 -3,804.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -649 2,270 439 -1,232 -5,578 9,710 -12,181 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 -1.0 -2.0 0.0 -1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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 (%)   -40.2% 2.4% -27.7% -110.7% 0.0% -49.7% 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 %   -23.2% 2.6% -18.1% -37.9% 0.0% -33.1% 0.0% 0.0%   ROI %   -35.4% 4.2% -32.1% -74.2% 0.0% -41.3% 0.0% 0.0%   ROE %   -26.7% 0.7% -18.6% -63.5% 0.0% -82.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -9.9% -9.2% -19.3% 20.0% 0.0% 36.4% -98.4% -98.4%   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, %   -203.7% 841.5% -537.4% -84.4% 0.0% -219.0% 0.0% 0.0%   Gearing %   -662.1% -547.7% -246.8% 134.6% 0.0% 119.9% -101.6% -101.6%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 5.0% 4.4% 5.1% 0.0% 29.4% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.8 1.4 0.5 0.7 0.0 0.3 0.0 0.0   Current Ratio   0.8 1.3 0.6 0.9 0.0 0.6 0.0 0.0   Cash and cash equivalent   1,173.8 20.1 3.1 131.9 0.0 29.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 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   -2,264.3 1,872.5 -7,128.5 -1,137.9 0.0 -4,360.8 -2,026.3 -2,026.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 N/A 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -193 42 -97 -315 0 -238 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -193 42 -97 -315 0 -238 0 0   EBIT / employee   -208 19 -167 -407 0 -396 0 0   Net earnings / employee   -176 5 -146 -358 0 -358 0 0