Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VESTAS AIRCOIL A/S 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% 1.0% 1.0%   Bankruptcy risk   0.4% 0.4% 1.0% 0.9% 0.5% 0.5% 5.5% 5.2%   Credit score (0-100)   99 100 86 88 99 98 41 43   Credit rating   AAA AAA A A AAA AA BBB BBB   Credit limit (kDKK)   11,932.9 9,897.2 3,700.8 6,298.9 12,455.8 13,357.7 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   62,898 59,328 34,542 11,088 26,384 21,461 0.0 0.0   EBITDA   10,079 9,981 -2,566 -1,949 10,590 53.6 0.0 0.0   EBIT   5,119 2,387 -8,393 -7,311 5,420 -4,059 0.0 0.0   Pre-tax profit (PTP)   36,416.8 15,718.4 -2,097.1 23,690.3 55,213.8 44,758.3 0.0 0.0   Net earnings   34,999.3 10,209.8 -2,940.9 31,293.3 50,205.3 41,885.8 0.0 0.0   Pre-tax profit without non-rec. items   36,417 15,718 -2,097 23,690 55,214 44,758 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   33,645 36,458 33,884 29,084 26,519 22,074 0.0 0.0   Shareholders equity total   99,728 80,365 61,258 88,294 116,277 132,595 49,861 49,861   Interest-bearing liabilities   65,983 82,215 78,597 77,561 63,047 57,777 0.0 0.0   Balance sheet total (assets)   197,319 188,720 158,729 176,905 190,410 200,812 49,861 49,861   Net Debt   55,904 70,803 71,009 72,543 59,906 56,399 -49,849 -49,849     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   62,898 59,328 34,542 11,088 26,384 21,461 0.0 0.0   Gross profit growth   9.3% -5.7% -41.8% -67.9% 138.0% -18.7% -100.0% 0.0%   Employees   90 85 61 13 17 21 0 0   Employee growth %   4.7% -5.6% -28.2% -78.7% 30.8% 23.5% -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)   197,319 188,720 158,729 176,905 190,410 200,812 49,861 49,861   Balance sheet change%   22.2% -4.4% -15.9% 11.5% 7.6% 5.5% -75.2% 0.0%   Added value   10,079.1 9,980.6 -2,565.5 -1,948.5 10,781.9 53.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   747 -7,794 -10,020 -12,354 -9,726 -11,064 -25,661 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 -1.0 -2.0 1.0 -1.0 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 (%)   8.1% 4.0% -24.3% -65.9% 20.5% -18.9% 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 %   21.2% 9.0% 0.2% 15.2% 31.1% 24.7% 0.0% 0.0%   ROI %   24.2% 10.2% 0.3% 16.5% 32.5% 25.5% 0.0% 0.0%   ROE %   40.1% 11.3% -4.2% 41.8% 49.1% 33.7% 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 %   51.2% 42.9% 38.8% 50.3% 61.1% 66.0% 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, %   554.6% 709.4% -2,767.8% -3,723.0% 565.7% 105,220.7% 0.0% 0.0%   Gearing %   66.2% 102.3% 128.3% 87.8% 54.2% 43.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 2.2% 3.1% 2.4% 2.6% 5.9% 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   1.0 1.1 1.0 0.9 0.9 1.0 0.0 0.0   Current Ratio   1.1 1.2 1.0 0.9 0.9 1.0 0.0 0.0   Cash and cash equivalent   10,078.9 11,411.8 7,588.4 5,017.9 3,140.8 1,377.7 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 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   8,393.1 17,283.8 3,124.2 -5,462.0 -7,645.0 2,105.6 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  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   112 117 -42 -150 634 3 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   112 117 -42 -150 623 3 0 0   EBIT / employee   57 28 -138 -562 319 -193 0 0   Net earnings / employee   389 120 -48 2,407 2,953 1,995 0 0