Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Wolf Tactical APS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 2018/12 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 4.1% 4.1%   Bankruptcy risk   29.0% 21.4% 15.7% 15.8% 15.8% 16.7% 29.5% 29.5%   Credit score (0-100)   2 5 12 11 11 7 0 0   Credit rating   C C B B B B C C   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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 349 1,033 1,033 0 0 0 0   Gross profit   0.0 -245 110 110 0.0 0.0 0.0 0.0   EBITDA   0.0 -245 83.8 83.8 -89.2 -266 0.0 0.0   EBIT   0.0 -245 83.8 83.8 -89.2 -266 0.0 0.0   Pre-tax profit (PTP)   0.0 -245.1 83.8 83.8 21.2 -77.4 0.0 0.0   Net earnings   0.0 -245.1 67.0 67.0 16.5 -77.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -245 83.8 83.8 -89.2 -266 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 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 0.0 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 68.9 68.9 43.0 43.0 3.0 3.0   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0.0 326 211 211 479 800 3.0 3.0   Net Debt   0.0 360 -69.9 -69.9 -144 -154 -3.0 -3.0     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 349 1,033 1,033 0 0 0 0   Net sales growth   0.0% 0.0% 196.1% 0.0% -100.0% 0.0% 0.0% 0.0%   Gross profit   0.0 -245 110 110 0.0 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   0 326 211 211 479 800 3 3   Balance sheet change%   0.0% 0.0% -35.2% 0.0% 126.7% 67.1% -99.6% 0.0%   Added value   0.0 -245.1 83.8 83.8 -89.2 -266.2 0.0 0.0   Added value %   0.0% -70.2% 8.1% 8.1% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 1.0 0.0 -1.0 0.0 0.0 0.0   EBIT trend   0.0 -1.0 1.0 2.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% -70.2% 8.1% 8.1% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% -70.2% 8.1% 8.1% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 76.3% 76.3% 0.0% 0.0% 0.0% 0.0%   Net Earnings %   0.0% -70.2% 6.5% 6.5% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% -70.2% 6.5% 6.5% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% -70.2% 8.1% 8.1% 0.0% 0.0% 0.0% 0.0%   ROA %   0.0% -75.2% 31.2% 39.7% -25.8% -41.6% 0.0% 0.0%   ROI %   0.0% -303.0% 111.8% 121.6% -159.4% -619.5% 0.0% 0.0%   ROE %   0.0% -24,507,600.0% 194.5% 97.2% 29.5% -180.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 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% 0.0% 32.6% 32.6% 9.0% 5.4% 100.0% 100.0%   Relative indebtedness %   0.0% 70.2% 3.0% 3.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 173.2% -3.8% -3.8% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   0.0% -146.7% -83.4% -83.4% 161.2% 57.7% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 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 0.0 6.8 6.8 1.3 1.2 0.0 0.0   Current Ratio   0.0 0.0 6.8 6.8 1.3 1.2 0.0 0.0   Cash and cash equivalent   0.0 -359.5 69.9 69.9 143.7 153.7 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 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 35.1 49.9 49.9 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% -93.4% 20.4% 20.4% 0.0% 0.0% 0.0% 0.0%   Net working capital   0.0 -326.0 180.3 180.3 110.2 110.2 0.0 0.0   Net working capital %   0.0% -93.4% 17.4% 17.4% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 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