Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIN VIND ApS

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   3.7% 2.4% 2.1% 2.8% 3.1% 2.5% 11.6% 11.4%   Credit score (0-100)   53 63 65 59 50 35 4 4   Credit rating   BB BBB BBB BB BB BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   134 134 134 166 151 140 0.0 0.0   EBITDA   134 134 134 166 151 140 0.0 0.0   EBIT   130 130 129 158 141 131 0.0 0.0   Pre-tax profit (PTP)   101.4 95.4 103.2 134.6 109.0 95.5 0.0 0.0   Net earnings   78.3 76.4 80.5 106.1 84.0 73.1 0.0 0.0   Pre-tax profit without non-rec. items   101 95.4 103 135 109 95.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Tangible assets total   575 643 638 662 653 643 0.0 0.0   Shareholders equity total   117 133 145 171 173 178 59.2 59.2   Interest-bearing liabilities   342 452 527 349 323 357 0.0 0.0   Balance sheet total (assets)   575 674 789 662 653 663 59.2 59.2   Net Debt   342 421 376 349 323 357 -59.2 -59.2     See the entire balance sheet 1000.0 Volume  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e 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   134 134 134 166 151 140 0.0 0.0   Gross profit growth   224.5% 0.6% -0.5% 24.0% -8.9% -7.2% -100.0% 0.0%   Employees   0 0         0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   575 674 789 662 653 663 59 59   Balance sheet change%   -0.7% 17.2% 17.1% -16.1% -1.4% 1.5% -91.1% 0.0%   Added value   133.5 134.3 133.6 165.7 149.0 140.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -7 63 -9 17 -19 -19 -643 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  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e 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 (%)   97.2% 96.7% 96.7% 95.4% 93.7% 93.2% 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 %   22.5% 20.8% 17.7% 21.8% 21.5% 19.8% 0.0% 0.0%   ROI %   24.4% 22.5% 18.7% 24.1% 24.9% 22.6% 0.0% 0.0%   ROE %   100.7% 61.1% 57.8% 67.0% 48.8% 41.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Equity ratio %   21.0% 20.3% 19.0% 26.8% 27.6% 27.9% 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, %   256.5% 313.3% 281.3% 210.8% 214.3% 254.6% 0.0% 0.0%   Gearing %   292.9% 339.1% 362.6% 203.8% 186.8% 200.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.0% 8.7% 5.3% 5.4% 9.7% 10.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Quick Ratio   0.0 0.1 0.3 0.0 0.0 0.0 0.0 0.0   Current Ratio   0.0 0.1 0.3 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   0.0 31.3 151.1 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e 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   -410.1 -448.4 -432.9 -431.8 -420.4 -402.7 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  2019 2019/7 2020 2020/7 2021 2021/7 2022 2022/7 2023 2023/7 2024 2024/7 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 1,336 1,657 1,490 1,400 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 1,336 1,657 1,509 1,400 0 0   EBIT / employee   0 0 1,291 1,581 1,414 1,305 0 0   Net earnings / employee   0 0 805 1,061 840 731 0 0