Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Klingspor Windpower 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 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% 1.4% 1.4%   Bankruptcy risk   2.5% 1.8% 2.1% 1.2% 1.1% 0.7% 8.2% 8.2%   Credit score (0-100)   64 73 68 82 85 92 30 30   Credit rating   BBB A A A A AA BB BB   Credit limit (kDKK)   0.0 2.2 0.4 174.2 493.8 1,604.3 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 0 0 0 0 0 0 0   Gross profit   690 1,576 986 2,309 4,501 6,627 0.0 0.0   EBITDA   469 1,013 465 1,705 3,945 3,802 0.0 0.0   EBIT   401 883 401 1,385 3,497 3,354 0.0 0.0   Pre-tax profit (PTP)   391.4 857.0 401.2 1,372.1 3,373.1 3,354.0 0.0 0.0   Net earnings   299.9 668.1 312.9 1,070.0 2,631.4 2,612.0 0.0 0.0   Pre-tax profit without non-rec. items   391 857 401 1,372 3,373 3,354 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   121 297 233 1,066 618 169 0.0 0.0   Shareholders equity total   2,813 3,482 3,795 4,865 7,496 10,108 10,058 10,058   Interest-bearing liabilities   3.4 3,946 3,463 2,982 6,793 1,324 0.0 0.0   Balance sheet total (assets)   4,834 8,706 11,187 11,891 22,768 15,879 10,058 10,058   Net Debt   -66.1 3,797 3,389 2,831 5,096 -8,768 -10,058 -10,058     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 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   690 1,576 986 2,309 4,501 6,627 0.0 0.0   Gross profit growth   -82.5% 128.4% -37.4% 134.1% 95.0% 47.2% -100.0% 0.0%   Employees   1 1 1 1 1 3 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 200.0% -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)   4,834 8,706 11,187 11,891 22,768 15,879 10,058 10,058   Balance sheet change%   -45.2% 80.1% 28.5% 6.3% 91.5% -30.3% -36.7% 0.0%   Added value   468.5 1,013.0 464.7 1,705.0 3,816.8 3,802.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -8 46 -128 512 -896 -896 -169 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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% 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 (%)   58.1% 56.0% 40.6% 60.0% 77.7% 50.6% 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 %   5.9% 13.2% 4.1% 12.0% 20.2% 17.4% 0.0% 0.0%   ROI %   8.7% 16.5% 5.3% 17.5% 30.2% 24.9% 0.0% 0.0%   ROE %   11.3% 21.2% 8.6% 24.7% 42.6% 29.7% 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 %   79.4% 40.0% 42.4% 51.3% 39.0% 63.7% 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, %   -14.1% 374.9% 729.3% 166.1% 129.2% -230.6% 0.0% 0.0%   Gearing %   0.1% 113.3% 91.3% 61.3% 90.6% 13.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 1.7% 0.1% 0.4% 2.5% 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   1.1 1.2 0.9 1.2 1.4 2.3 0.0 0.0   Current Ratio   2.6 1.7 1.6 1.6 1.5 3.0 0.0 0.0   Cash and cash equivalent   69.5 148.6 73.6 150.8 1,697.7 10,091.8 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 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   2,883.4 3,497.2 3,918.4 4,168.5 7,546.9 10,501.0 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  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   469 1,013 465 1,705 3,817 1,267 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   469 1,013 465 1,705 3,945 1,267 0 0   EBIT / employee   401 883 401 1,385 3,497 1,118 0 0   Net earnings / employee   300 668 313 1,070 2,631 871 0 0