Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S WIND PARTNER 31 Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 0.2% 0.2%   Bankruptcy risk   0.7% 1.2% 8.1% 17.0% 15.6% 19.1% 12.7% 12.7%   Credit score (0-100)   96 83 30 9 12 6 18 18   Credit rating   AA A BB BB BB B BB BB   Credit limit (kDKK)   2,272.4 438.8 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)  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   14,597 15,315 3,310 806 452 79 79 79   Gross profit   10,337 11,453 102,462 -284 -447 -298 0.0 0.0   EBITDA   10,337 11,453 102,462 -584 -447 -298 0.0 0.0   EBIT   4,482 5,982 101,680 -5,049 -447 -298 0.0 0.0   Pre-tax profit (PTP)   3,321.9 5,641.0 101,659.2 -5,178.4 -456.7 -300.1 0.0 0.0   Net earnings   3,321.9 5,641.0 101,659.2 -5,178.4 -456.7 -460.8 0.0 0.0   Pre-tax profit without non-rec. items   3,322 5,641 101,659 -5,178 -457 -300 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   49,848 36,724 4,465 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   20,409 15,975 13,596 544 64.8 -397 -398 -398   Interest-bearing liabilities   31,146 0.0 0.0 0.0 0.1 0.0 398 398   Balance sheet total (assets)   52,740 54,643 15,429 974 319 446 0.0 0.0   Net Debt   30,830 -1,604 -1,458 -753 -178 -372 398 398     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   14,597 15,315 3,310 806 452 79 79 79   Net sales growth   -5.0% 4.9% -78.4% -75.7% -43.9% -82.6% 0.0% 0.0%   Gross profit   10,337 11,453 102,462 -284 -447 -298 0.0 0.0   Gross profit growth   12.0% 10.8% 794.6% 0.0% -57.3% 33.5% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   52,740 54,643 15,429 974 319 446 0 0   Balance sheet change%   -8.2% 3.6% -71.8% -93.7% -67.3% 40.0% -100.0% 0.0%   Added value   10,336.7 11,453.2 102,461.7 -584.4 4,017.2 -297.7 0.0 0.0   Added value %   70.8% 74.8% 3,096.0% -72.5% 887.9% -378.2% 0.0% 0.0%   Investments   -10,005 -18,596 -33,041 -8,929 0 0 0 0   Net sales trend   -1.0 1.0 -1.0 -2.0 -3.0 -4.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 -3.0 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 %   70.8% 74.8% 3,096.0% -72.5% -98.9% -378.2% 0.0% 0.0%   EBIT %   30.7% 39.1% 3,072.4% -626.6% -98.9% -378.2% 0.0% 0.0%   EBIT to gross profit (%)   43.4% 52.2% 99.2% 1,775.1% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   22.8% 36.8% 3,071.7% -642.6% -100.9% -585.3% 0.0% 0.0%   Profit before depreciation and extraordinary items %   62.9% 72.6% 3,095.4% -88.6% -100.9% -585.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   22.8% 36.8% 3,071.7% -642.6% -100.9% -381.3% 0.0% 0.0%   ROA %   8.1% 11.1% 290.2% -60.4% -69.2% -50.4% 0.0% 0.0%   ROI %   8.3% 17.7% 687.7% -72.0% -117.9% -901.7% 0.0% 0.0%   ROE %   17.7% 31.0% 687.5% -73.2% -150.0% -180.3% 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 %   38.7% 29.2% 88.1% 55.8% 20.3% -47.1% -100.0% -100.0%   Relative indebtedness %   221.5% 252.5% 55.4% 34.8% 56.1% 1,070.9% 505.1% 505.1%   Relative net indebtedness %   219.3% 242.0% 11.3% -58.7% 16.8% 598.2% 505.1% 505.1%   Net int. bear. debt to EBITDA, %   298.3% -14.0% -1.4% 128.9% 39.8% 125.0% 0.0% 0.0%   Gearing %   152.6% 0.0% 0.0% 0.0% 0.2% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.3% 2.2% 0.0% 0.0% 16,240.4% 13,091.2% 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 0.5 5.9 3.5 1.3 0.5 0.0 0.0   Current Ratio   0.1 0.5 5.9 3.5 1.3 0.5 0.0 0.0   Cash and cash equivalent   315.1 1,604.2 1,458.2 753.3 178.1 372.1 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)   50.7 50.7 23.5 36.5 15.8 0.0 0.0 0.0   Trade creditors turnover (days)   87.3 107.6 377.3 87.3 94.3 199.4 0.0 0.0   Current assets / Net sales %   19.2% 116.4% 328.5% 120.9% 70.5% 567.0% 0.0% 0.0%   Net working capital   -29,533.0 -20,842.0 9,038.3 694.0 64.8 -396.6 -198.8 -198.8   Net working capital %   -202.3% -136.1% 273.1% 86.1% 14.3% -503.9% -252.6% -252.6%   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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0