Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

I/S PRO WIND 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   0.7% 1.0% 1.4% 0.6% 1.1% 0.9% 6.0% 5.6%   Credit score (0-100)   96 88 81 98 85 88 38 40   Credit rating   AA A A AA A A BBB BBB   Credit limit (kDKK)   4,466.5 2,772.1 286.1 2,452.6 516.1 848.0 0.0 0.0   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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   5,072 3,934 1,640 2,055 916 469 0.0 0.0   EBITDA   4,154 3,016 1,635 2,055 3,252 469 0.0 0.0   EBIT   1,647 699 -1,383 -461 2,084 -39.1 0.0 0.0   Pre-tax profit (PTP)   1,518.0 1,647.1 -946.6 1,788.3 2,538.4 2,717.0 0.0 0.0   Net earnings   1,518.0 1,647.1 -946.6 1,788.3 2,538.4 2,717.0 0.0 0.0   Pre-tax profit without non-rec. items   1,518 1,647 -947 1,788 2,538 2,717 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   47,502 25,393 22,409 14,043 5,839 5,335 0.0 0.0   Shareholders equity total   46,676 48,331 30,019 23,526 10,666 11,733 11,733 11,733   Interest-bearing liabilities   9,667 4,700 0.0 100 100 100 0.0 0.0   Balance sheet total (assets)   57,316 54,528 30,163 23,820 11,330 11,960 11,733 11,733   Net Debt   9,667 4,700 -272 -3,448 -735 86.7 -11,659 -11,659     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   5,072 3,934 1,640 2,055 916 469 0.0 0.0   Gross profit growth   0.0% -22.4% -58.3% 25.4% -55.4% -48.8% -100.0% 0.0%   Employees   3 3 0 0 0 0 0 0   Employee growth %   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   57,316 54,528 30,163 23,820 11,330 11,960 11,733 11,733   Balance sheet change%   0.0% -4.9% -44.7% -21.0% -52.4% 5.6% -1.9% 0.0%   Added value   1,646.8 698.6 -1,383.3 -460.8 2,084.0 -39.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   45,629 -24,461 -6,037 -10,995 -9,824 -937 -5,335 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 -1.0 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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 (%)   32.5% 17.8% -84.4% -22.4% 227.5% -8.3% 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 %   4.1% 4.1% -2.2% 6.7% 14.6% 23.4% 0.0% 0.0%   ROI %   4.2% 4.2% -2.2% 6.7% 14.9% 24.1% 0.0% 0.0%   ROE %   3.3% 3.5% -2.4% 6.7% 14.8% 24.3% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   81.4% 88.6% 99.5% 98.8% 94.1% 98.1% 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, %   232.7% 155.9% -16.6% -167.8% -22.6% 18.5% 0.0% 0.0%   Gearing %   20.7% 9.7% 0.0% 0.4% 0.9% 0.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   17.4% 9.0% 0.6% 35.7% 19.0% 4.6% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.1 3.4 6.3 14.2 1.6 28.8 0.0 0.0   Current Ratio   0.1 3.4 6.3 14.2 1.6 28.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 272.2 3,548.4 835.2 13.5 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 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   -9,315.0 14,879.5 763.7 3,868.0 376.7 6,296.0 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   549 233 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,385 1,005 0 0 0 0 0 0   EBIT / employee   549 233 0 0 0 0 0 0   Net earnings / employee   506 549 0 0 0 0 0 0