Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIND ESTATE 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   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   0.4% 2.2% 4.8% 6.2% 2.1% 1.0% 4.2% 4.0%   Credit score (0-100)   100 68 45 37 67 85 49 50   Credit rating   AAA BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   30,586.3 12.4 0.0 -0.0 -13.4 6,644.7 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   110,270 149,542 96,120 72,078 156,935 101,278 0.0 0.0   EBITDA   92,875 50,151 -3,643 -25,574 135,259 72,477 0.0 0.0   EBIT   43,872 50,151 -3,643 -25,574 55,675 -1,733 0.0 0.0   Pre-tax profit (PTP)   42,876.8 27,996.0 -8,747.0 -30,642.0 38,762.0 -30,218.0 0.0 0.0   Net earnings   32,719.0 27,996.0 -8,747.0 -30,642.0 24,661.0 -29,348.0 0.0 0.0   Pre-tax profit without non-rec. items   42,877 50,151 -3,643 -25,574 38,762 -30,218 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   631,143 0.0 0.0 0.0 695,604 650,249 0.0 0.0   Shareholders equity total   264,145 271,987 201,011 -81,645 -257,662 93,356 203,523 203,523   Interest-bearing liabilities   338,808 0.0 0.0 0.0 443,984 499,540 0.0 0.0   Balance sheet total (assets)   733,404 721,927 686,202 931,611 913,430 908,692 203,523 203,523   Net Debt   335,780 0.0 0.0 0.0 435,710 497,669 -156,029 -156,029     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   110,270 149,542 96,120 72,078 156,935 101,278 0.0 0.0   Gross profit growth   -46.4% 35.6% -35.7% -25.0% 117.7% -35.5% -100.0% 0.0%   Employees   21 25 24 25 27 33 0 0   Employee growth %   5.0% 19.0% -4.0% 4.2% 8.0% 22.2% -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)   733,404 721,927 686,202 931,611 913,430 908,692 203,523 203,523   Balance sheet change%   14.6% -1.6% -4.9% 35.8% -2.0% -0.5% -77.6% 0.0%   Added value   92,875.4 50,151.0 -3,643.0 -25,574.0 55,675.0 72,477.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   46,465 -647,603 0 0 665,870 -121,921 -650,249 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -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 (%)   39.8% 33.5% -3.8% -35.5% 35.5% -1.7% 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 %   7.1% 6.9% -0.5% -3.0% 4.4% -0.8% 0.0% 0.0%   ROI %   7.5% 7.1% -0.5% -3.0% 6.4% -1.1% 0.0% 0.0%   ROE %   11.4% 10.4% -3.7% -51.3% 5.9% -5.8% 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 %   36.0% 100.0% 100.0% 0.0% -22.0% 13.7% 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, %   361.5% 0.0% 0.0% 0.0% 322.1% 686.7% 0.0% 0.0%   Gearing %   128.3% 0.0% 0.0% 0.0% -172.3% 535.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 0.0% 0.0% 0.0% 4.3% 4.7% 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   0.1 0.0 0.0 0.0 0.2 2.2 0.0 0.0   Current Ratio   0.1 0.0 0.0 0.0 0.2 2.2 0.0 0.0   Cash and cash equivalent   3,027.5 0.0 0.0 0.0 8,274.0 1,871.0 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   -209,214.0 0.0 0.0 0.0 -581,009.0 93,317.0 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   4,423 2,006 -152 -1,023 2,062 2,196 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4,423 2,006 -152 -1,023 5,010 2,196 0 0   EBIT / employee   2,089 2,006 -152 -1,023 2,062 -53 0 0   Net earnings / employee   1,558 1,120 -364 -1,226 913 -889 0 0