Wirtek Statements
WI
Data from Wirtek`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency :
DKK - Danish krone
Last reporting period :
30 Sep, 2023
New report :
—
Reporting period :
Quarterly
Earnings release date:
—
Expected release date:
—
Wirtek Income Statement
B
M
DKK (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
17.457
0.9 %
100
7.591
43.5
9.866
3.5 %
56.5
—
0
8.694
49.8
8.969
14 %
51.4
0.897
-46 %
5.1
-0.085
-0.5
—
0
0.812
-45.6 %
4.7
-0.047
-0.3
0.859
-29.8 %
4.9
0.115
7.462
17.299
-4.6 %
100
7.771
44.9
9.528
-7.2 %
55.1
—
0
7.708
44.6
7.868
-10.9 %
45.5
1.66
15.6 %
9.6
-0.166
-1
—
0
1.494
22.9 %
8.6
0.269
1.6
1.224
33.8 %
7.1
0.161
7.595
18.137
4 %
100
7.871
43.4
10.266
257 %
56.6
—
0
8.456
46.6
8.83
220 %
48.7
1.436
74.7 %
7.9
-0.22
-1.2
—
0
1.216
102 %
6.7
0.301
1.7
0.915
57.8 %
5
0.123
7.462
17.436
5.7 %
100
23.975
137.5
-6.539
-143.9 %
-37.5
—
0
-7.117
-40.8
-7.361
-155.7 %
-42.2
0.822
-50.7 %
4.7
-0.22
-1.3
—
0
0.602
-63.9 %
3.5
0.022
0.1
0.58
-60.6 %
3.3
0.079
7.354
16.502
6.8 %
100
1.617
9.8
14.885
8.3 %
90.2
—
0
12.858
77.9
13.216
6.9 %
80.1
1.669
20.2 %
10.1
-0.001
-0.006
0.001
0.006
1.669
28.4 %
10.1
0.197
1.2
1.471
33.2 %
8.9
0.2
7.354
15.447
-5.5 %
100
1.697
11
13.75
-5.6 %
89
—
0
12.026
77.9
12.362
0.2 %
80
1.388
-37.6 %
9
-0.088
-0.6
—
0
1.3
-39.4 %
8.4
0.196
1.3
1.104
-42.6 %
7.1
0.15
7.354
16.341
14.5 %
100
1.783
10.9
14.558
19496.2 %
89.1
—
0
11.96
73.2
12.333
801.2 %
75.5
2.225
21.4 %
13.6
-0.079
-0.5
—
0
2.146
21.6 %
13.1
0.221
1.4
1.925
35.1 %
11.8
0.266
7.246
14.267
4.5 %
100
14.193
99.5
0.074
-99.4 %
0.5
—
0
-2.081
-14.6
-1.759
-116.9 %
-12.3
1.833
8.9 %
12.8
-0.068
-0.5
—
0
1.765
6.8 %
12.4
0.34
2.4
1.425
-11.5 %
10
0.21
6.792
13.658
40.8 %
100
1.539
11.3
12.119
52.1 %
88.7
—
0
10.132
74.2
10.435
38.9 %
76.4
1.684
266.9 %
12.3
-0.031
-0.2
—
0
1.653
392 %
12.1
0.043
0.3
1.61
400 %
11.8
0.222
7.246
9.699
25.2 %
100
1.73
17.8
7.969
16.9 %
82.2
—
0
7.375
76
7.51
39.9 %
77.4
0.459
-68.3 %
4.7
-0.123
-1.3
—
0
0.336
-77.5 %
3.5
0.014
0.1
0.322
-77.6 %
3.3
0.044
7.246
7.747
9.9 %
100
0.929
12
6.818
790.8 %
88
—
0
5.34
68.9
5.368
418.3 %
69.3
1.45
107.3 %
18.7
0.041
0.5
—
0
1.491
105.8 %
19.2
0.055
0.7
1.436
-46.6 %
18.5
0.21
6.838
7.049
1.8 %
100
8.036
114
-0.987
-117 %
-14.003
—
0
-1.62
-23
-1.686
-133.3 %
-23.9
0.699
-7.9 %
9.9
0.025
0.4
—
0
0.725
-5.2 %
10.3
-1.963
-27.9
2.688
271.2 %
38.1
0.389
6.902
6.921
3.9 %
100
1.103
15.9
5.818
0.3 %
84.1
—
0
5.031
72.7
5.059
0.6 %
73.1
0.759
-1.3 %
11
0.005
0.07
—
0
0.764
4.8 %
11
0.04
0.6
0.724
2 %
10.5
0.105
6.902
6.663
-4.7 %
100
0.865
13
5.798
-2.3 %
87
—
0
5.006
75.1
5.029
-1.3 %
75.5
0.769
-8.5 %
11.5
-0.04
-0.6
—
0
0.729
-11.5 %
10.9
0.018
0.3
0.71
-7.9 %
10.7
0.103
6.902
6.992
-43.8 %
100
1.058
15.1
5.934
23.4 %
84.9
—
0
5.073
72.6
5.094
24.6 %
72.9
0.84
16.7 %
12
-0.016
-0.2
—
0
0.824
16.5 %
11.8
0.052
0.7
0.771
-20 %
11
0.112
6.902
12.439
111.2 %
100
7.629
61.3
4.81
-3.1 %
38.7
—
0
3.863
31.1
4.09
-15.9 %
32.9
0.72
612.8 %
5.8
-0.013
-0.1
—
0
0.707
1163.1 %
5.7
-0.257
-2.07
0.964
827.2 %
7.8
0.14
6.901
5.889
-45.4 %
100
0.925
15.7
4.964
-46 %
84.3
—
0
4.84
82.2
4.863
-42.9 %
82.6
0.101
-85 %
1.7
-0.045
-0.8
—
0
0.056
-91.2 %
1
-0.048
-0.8
0.104
-81 %
1.8
0.015
6.902
10.777
100.8 %
100
1.588
14.7
9.189
102.7 %
85.3
—
0
8.482
78.7
8.516
101.1 %
79
0.673
125.1 %
6.2
-0.037
-0.3
—
0
0.636
116.3 %
5.9
0.089
0.8
0.547
106.4 %
5.1
0.08
6.838
5.366
-50.4 %
100
0.833
15.5
4.533
39.2 %
84.5
—
0
4.217
78.6
4.234
44.1 %
78.9
0.299
-5.9 %
5.6
-0.005
-0.09
—
0
0.294
-11.9 %
5.5
0.029
0.5
0.265
-30.9 %
4.9
0.04
6.625
10.821
12.9 %
100
7.565
69.9
3.256
-59.7 %
30.1
—
0
2.791
25.8
2.939
-58.3 %
27.2
0.318
-69.2 %
2.9
0.016
0.1
—
0
0.334
-67.2 %
3.1
-0.05
-0.5
0.384
-38.2 %
3.5
0.029
13.189
9.583
24.4 %
100
1.501
15.7
8.082
140.3 %
84.3
—
0
6.977
72.8
7.049
169.2 %
73.6
1.033
38.7 %
10.8
-0.014
-0.1
—
0
1.019
35.5 %
10.6
0.398
4.2
0.621
-10.1 %
6.5
0.09
6.902
7.701
12.7 %
4.337
3.364
-42.2 %
—
2.767
2.619
-54.3 %
0.745
692.6 %
0.007
—
0.752
974.4 %
0.061
0.691
1229 %
0.1
6.902
6.83
5.6 %
1.009
5.821
266.1 %
—
5.332
5.727
295 %
0.094
-32.9 %
-0.024
—
0.07
-56.3 %
0.018
0.052
-60 %
0.008
6.902
6.47
0.6 %
4.88
1.59
-71.5 %
—
1.25
1.45
-72.2 %
0.14
-61.1 %
0.02
—
0.16
-54.3 %
0.03
0.13
-62.9 %
0.02
6.9
6.43
8.8 %
0.86
5.57
420.6 %
—
5.01
5.21
437.1 %
0.36
227.3 %
-0.01
—
0.35
133.3 %
—
0.35
169.2 %
0.05
6.9
5.91
-0.3 %
4.83
1.07
-79 %
—
0.76
0.97
-78.8 %
0.11
-78.8 %
0.04
—
0.15
-69.4 %
0.02
0.13
-73.5 %
0.02
6.94
5.93
12.7 %
0.84
5.09
226.3 %
—
4.42
4.57
231.2 %
0.52
188.9 %
-0.03
—
0.49
113 %
—
0.49
58.1 %
0.07
6.86
5.26
13.1 %
3.7
1.56
-60.9 %
—
1.28
1.38
-61 %
0.18
-60 %
0.04
—
0.23
-46.5 %
-0.09
0.31
-27.9 %
0.04
8.74
4.65
15.4 %
0.66
3.99
293.7 %
—
3.45
3.54
281.5 %
0.45
509.1 %
-0.02
—
0.43
616.7 %
—
0.43
616.7 %
0.07
6.11
4.03
-12.2 %
6.09
-2.06
-153.5 %
—
-1.91
-1.95
-158.4 %
-0.11
-121.6 %
0.16
—
0.06
-88.5 %
—
0.06
-88.5 %
0.01
5.24
4.59
31.5 %
0.74
3.85
620.3 %
—
3.29
3.34
467 %
0.51
200 %
0.02
—
0.52
57.6 %
—
0.52
8.3 %
0.08
6.36
3.49
12.6 %
4.23
-0.74
-131 %
—
-0.9
-0.91
-144 %
0.17
-46.9 %
0.16
—
0.33
10 %
-0.15
0.48
60 %
0.08
6.36
3.1
29.2 %
0.7
2.39
157 %
—
2.06
2.07
35.3 %
0.32
152.5 %
-0.03
—
0.3
175 %
—
0.3
300 %
0.05
6.36
2.4
24.4 %
1.48
0.93
-32.1 %
—
1.53
1.53
-23.9 %
-0.61
3.2 %
0.21
—
-0.4
37.5 %
-0.25
-0.15
76.6 %
-0.04
3.73
1.93
-23.4 %
0.56
1.37
695.7 %
—
2
2.01
89.6 %
-0.63
51.2 %
-0.01
—
-0.64
40.7 %
—
-0.64
41.3 %
-0.17
3.73
2.52
-34.7 %
2.75
-0.23
-107.8 %
—
1.02
1.06
-68.1 %
-1.29
-248.6 %
0.21
—
-1.08
-285.7 %
0.01
-1.09
-289.3 %
-0.28
3.9
3.86
19.1 %
0.91
2.95
298.6 %
—
3.24
3.32
55.9 %
-0.37
73.4 %
0.09
—
-0.28
71.4 %
—
-0.28
71.7 %
-0.08
3.49
3.24
-45.5 %
2.5
0.74
-82.2 %
—
1.97
2.13
-68.2 %
-1.39
45.3 %
0.42
—
-0.98
61.9 %
0.01
-0.99
61.5 %
-0.33
3.02
5.94
-45.1 %
1.78
4.16
-14.6 %
—
6.43
6.7
-35.9 %
-2.54
54.6 %
-0.03
—
-2.57
57.2 %
—
-2.57
60.3 %
-0.87
2.94
10.81
-20.7 %
5.95
4.87
-56.1 %
—
8.35
10.45
-18.3 %
-5.59
-228.8 %
-0.42
—
-6.01
-329.3 %
0.48
-6.48
-362.9 %
-2.2
2.94
13.63
—
2.54
11.09
—
—
12.14
12.79
—
-1.7
—
0.3
—
-1.4
—
—
-1.4
—
-0.48
2.94