Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIND 1 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  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.2% 0.9% 4.8% 3.5% 17.4% 3.1% 7.6% 7.6%   Credit score (0-100)   58 90 46 54 9 55 61 61   Credit rating   BBB A BBB BBB BB BBB BB BB   Credit limit (kDKK)   0.0 1,722.9 0.0 0.0 0.0 0.0 892.0 892.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBITDA   -9,292 6,157 0.0 -99.2 -58.8 170 0.0 0.0   EBIT   -9,454 6,065 0.0 -99.2 -58.8 170 0.0 0.0   Pre-tax profit (PTP)   -18,549.8 6,046.2 0.0 336.8 106,741.6 6,607.6 0.0 0.0   Net earnings   -18,854.9 5,998.2 0.0 395.9 85,694.3 5,383.3 0.0 0.0   Pre-tax profit without non-rec. items   -18,550 6,046 0.0 337 106,742 6,608 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Tangible assets total   320 257 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   16,549 22,547 25,027 25,423 111,117 116,500 111,500 111,500   Interest-bearing liabilities   4,765 4,040 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   23,349 33,762 48,084 27,014 133,952 117,743 111,500 111,500   Net Debt   -7,401 -347 -91.5 -45.6 -147 -152 -111,500 -111,500     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Gross profit growth   21.8% 0.0% -100.0% 0.0% 40.6% 0.0% -100.0% 0.0%   Employees   8 8 0 1 1 1 0 0   Employee growth %   -20.0% 0.0% -100.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   -5,523.1 -5,225.0 0.0 -0.2 0.0 0.0 0.0 0.0   Balance sheet total (assets)   23,349 33,762 48,084 27,014 133,952 117,743 111,500 111,500   Balance sheet change%   -36.6% 44.6% 42.4% -43.8% 395.9% -12.1% -5.3% 0.0%   Added value   -3,931.4 11,290.3 0.0 -99.0 -58.8 170.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -136 -155 -257 0 0 0 -0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 0.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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 (%)   250.9% 53.3% 0.0% 100.2% 100.0% 100.0% 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 %   -61.2% 22.3% 0.0% 0.9% 132.6% 5.3% 0.0% 0.0%   ROI %   -64.9% 24.8% 0.0% 0.9% 154.3% 5.8% 0.0% 0.0%   ROE %   -72.6% 30.7% 0.0% 1.6% 125.5% 4.7% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Equity ratio %   70.9% 74.4% 95.2% 94.1% 83.0% 98.9% 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, %   79.7% -5.6% 0.0% 46.0% 249.2% -89.2% 0.0% 0.0%   Gearing %   28.8% 17.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 7.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Quick Ratio   2.7 3.5 36.6 6,613.1 20,072.3 6,441.4 0.0 0.0   Current Ratio   3.3 4.0 36.8 6,682.9 20,109.8 6,455.2 0.0 0.0   Cash and cash equivalent   12,166.0 4,386.8 91.5 45.6 146.5 151.8 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e 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   3,581.9 17,580.6 45,108.8 26,778.1 133,934.7 116,874.8 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  2016 2016/12 2017 2017/12 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -491 1,411 0 -99 -59 170 0 0   Employee expenses / employee   -690 -653 0 -0 0 0 0 0   EBITDA / employee   -1,161 770 0 -99 -59 170 0 0   EBIT / employee   -1,182 758 0 -99 -59 170 0 0   Net earnings / employee   -2,357 750 0 396 85,694 5,383 0 0