Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wunderwear by Cille 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  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   0.0% 0.0% 3.2% 4.0% 2.7% 1.9% 10.6% 10.4%   Credit score (0-100)   0 0 54 50 59 70 23 24   Credit rating   N/A N/A BBB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 1,012 932 943 1,075 0.0 0.0   EBITDA   0.0 0.0 320 205 254 320 0.0 0.0   EBIT   0.0 0.0 159 69.4 120 173 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 106.8 45.9 70.8 132.0 0.0 0.0   Net earnings   0.0 0.0 79.8 34.8 55.1 101.1 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 107 45.9 70.8 132 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 360 270 180 337 0.0 0.0   Shareholders equity total   0.0 0.0 380 415 470 571 431 431   Interest-bearing liabilities   0.0 0.0 1,428 885 779 816 0.0 0.0   Balance sheet total (assets)   0.0 0.0 2,470 1,928 2,025 2,109 431 431   Net Debt   0.0 0.0 1,420 856 777 801 -387 -387     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   0.0 0.0 1,012 932 943 1,075 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -7.9% 1.2% 14.0% -100.0% 0.0%   Employees   0 0 2 3 3 3 0 0   Employee growth %   0.0% 0.0% 0.0% 50.0% 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)   0 0 2,470 1,928 2,025 2,109 431 431   Balance sheet change%   0.0% 0.0% 0.0% -21.9% 5.0% 4.2% -79.6% 0.0%   Added value   0.0 0.0 320.1 204.7 255.3 320.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 375 -269 -268 -34 -337 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   0.0% 0.0% 15.7% 7.5% 12.7% 16.1% 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 %   0.0% 0.0% 6.4% 3.9% 6.5% 9.5% 0.0% 0.0%   ROI %   0.0% 0.0% 8.8% 5.5% 10.1% 14.9% 0.0% 0.0%   ROE %   0.0% 0.0% 21.0% 8.8% 12.5% 19.4% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   0.0% 0.0% 15.4% 21.5% 23.2% 27.1% 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, %   0.0% 0.0% 443.7% 417.9% 305.5% 250.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 376.1% 213.4% 165.8% 142.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 7.3% 3.5% 7.0% 8.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.4 0.1 0.2 0.4 0.0 0.0   Current Ratio   0.0 0.0 0.9 0.9 1.1 1.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 8.1 29.1 2.4 14.5 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   0.0 0.0 -249.0 -82.0 106.7 64.6 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  2019 N/A 2020 N/A 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 160 68 85 107 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 160 68 85 107 0 0   EBIT / employee   0 0 79 23 40 58 0 0   Net earnings / employee   0 0 40 12 18 34 0 0