W

Wirtek A/S
CSE:WIRTEK

Watchlist Manager
Wirtek A/S
CSE:WIRTEK
Watchlist
Price: 4.58 DKK -5.37% Market Closed
Market Cap: 36.3m DKK
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

Assets
+
3Y
+9%
5Y
+243%
10Y
-
Liabilities
+
3Y
+26%
5Y
+295%
10Y
-
Equity
+
3Y
-7%
5Y
+192%
10Y
-

Balance Sheet Decomposition
Wirtek A/S

32.5m
Assets
18.4m
Liabilities
32.5m
Assets
18.4m
Liabilities
Current Assets 17.9m
Cash & Short-Term Investments 2.2m
Receivables 12.5m
Other Current Assets 3.2m
Non-Current Assets 14.6m
Long-Term Investments 44k
PP&E 1m
Intangibles 13.5m
Other Non-Current Assets 1k
Current Liabilities 17.4m
Accounts Payable 2.6m
Short-Term Debt 9.6m
Other Current Liabilities 5.1m
Non-Current Liabilities 1.1m
Other Non-Current Liabilities 1.1m

Balance Sheet
Wirtek A/S

Rotate your device to view
Balance Sheet
Currency: DKK
Sep-2002 Sep-2003 Sep-2004 Sep-2005 Sep-2006 Dec-2007 Dec-2008 Dec-2009 Dec-2010 Dec-2011 Dec-2012 Dec-2013 Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023 Dec-2024
Assets
Cash & Cash Equivalents
1
1
1
2
18
2
3
1
0
0
0
1
1
1
2
1
2
2
4
5
5
3
4
Cash Equivalents
1
1
1
2
18
2
3
1
0
0
0
1
1
1
2
1
2
2
4
5
5
3
4
Short-Term Investments
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Receivables
1
3
4
6
6
5
5
1
1
1
1
1
1
1
2
3
3
4
7
9
12
13
15
Accounts Receivables
0
3
2
3
5
4
4
1
0
1
1
1
1
1
2
3
3
3
4
8
11
12
13
Other Receivables
0
0
3
3
1
1
1
0
1
1
0
0
0
0
0
0
0
1
2
1
1
1
2
Inventory
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Current Assets
0
0
0
0
1
0
0
0
0
0
0
0
1
1
1
1
1
1
3
3
3
3
3
Total Current Assets
4
3
5
9
25
7
8
2
1
2
2
3
3
3
4
5
6
8
14
16
21
19
23
PP&E Net
1
0
0
0
0
1
1
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
PP&E Gross
1
0
0
0
0
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Accumulated Depreciation
0
0
1
1
1
1
1
1
2
1
0
0
0
0
0
0
0
0
0
0
0
0
0
Intangible Assets
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
4
Goodwill
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
9
8
7
10
Long-Term Investments
0
0
0
0
3
6
1
0
0
0
3
0
0
0
0
0
0
0
0
0
0
0
0
Other Assets
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
9
8
7
10
Total Assets
4
N/A
4
-10%
6
+58%
9
+53%
29
+228%
17
-43%
9
-45%
2
-75%
1
-41%
2
+17%
5
+194%
3
-41%
3
+26%
4
+7%
4
+20%
5
+12%
7
+40%
8
+18%
14
+73%
27
+91%
30
+13%
30
+0%
38
+26%
Liabilities
Accounts Payable
0
0
0
0
1
0
1
0
0
0
0
0
0
1
1
0
1
1
1
2
3
3
3
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
3
2
7
Current Portion of Long-Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Current Liabilities
2
2
3
4
3
3
4
1
1
1
3
1
1
1
1
2
3
4
5
11
8
6
7
Total Current Liabilities
3
2
3
4
3
4
5
1
1
1
4
1
2
2
2
2
4
4
6
17
14
12
17
Long-Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Deferred Income Tax
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Liabilities
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
Total Liabilities
3
N/A
2
-20%
3
+41%
4
+51%
3
-27%
4
+17%
5
+21%
1
-71%
1
-20%
1
+14%
4
+195%
1
-69%
2
+45%
2
+14%
2
+14%
2
+18%
4
+58%
4
+13%
7
+50%
17
+164%
15
-16%
12
-20%
18
+58%
Equity
Common Stock
0
1
1
1
3
3
3
3
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Retained Earnings
1
1
1
2
23
10
2
1
2
1
1
1
0
1
1
1
1
2
5
6
11
13
14
Other Equity
0
1
1
2
0
0
1
1
0
0
1
1
1
0
1
1
1
1
1
3
3
4
4
Total Equity
1
N/A
2
+9%
3
+80%
4
+56%
26
+480%
13
-50%
5
-64%
1
-80%
0
-71%
0
+33%
1
+189%
2
+53%
2
+14%
2
+0%
2
+26%
2
+6%
3
+23%
4
+24%
7
+101%
9
+26%
16
+66%
19
+19%
20
+6%
Total Liabilities & Equity
4
N/A
4
-10%
6
+58%
9
+53%
29
+228%
17
-43%
9
-45%
2
-75%
1
-41%
2
+17%
5
+194%
3
-41%
3
+26%
4
+7%
4
+20%
5
+12%
7
+40%
8
+18%
14
+73%
27
+91%
30
+13%
30
+0%
38
+26%
Shares Outstanding
Common Shares Outstanding
1
1
1
1
3
3
3
3
4
6
6
6
7
7
7
7
7
7
7
7
7
8
8

See Also

Summary
WIRTEK intrinsic value, competitors valuation, and company profile.
DCF Valuation
WIRTEK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WIRTEK stock valuation using valuation multiples.
Wall Street Estimates
WIRTEK price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WIRTEK stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.