Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANWIND ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Bankruptcy risk for industry   1.3% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.9% 2.4% 0.7% 0.5% 8.1% 8.1%   Credit score (0-100)   0 0 90 66 94 99 29 29   Credit rating   N/A N/A A BBB AA AA BB BB   Credit limit (kDKK)   0.0 0.0 926.8 0.1 2,659.1 4,155.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 9,562 8,406 20,251 22,243 0.0 0.0   EBITDA   0.0 0.0 6,013 2,475 12,987 13,155 0.0 0.0   EBIT   0.0 0.0 5,822 2,149 12,152 12,280 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 5,166.0 1,908.0 11,456.0 11,243.0 0.0 0.0   Net earnings   0.0 0.0 3,980.0 1,494.0 8,704.0 8,994.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 5,166 1,908 11,456 11,243 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Tangible assets total   0.0 0.0 747 4,722 6,129 8,582 0.0 0.0   Shareholders equity total   0.0 0.0 8,678 9,172 18,933 25,747 18,454 18,454   Interest-bearing liabilities   0.0 0.0 4,789 9,680 12,452 11,137 0.0 0.0   Balance sheet total (assets)   0.0 0.0 22,190 32,749 48,745 58,868 18,454 18,454   Net Debt   0.0 0.0 4,168 7,280 9,033 -2,381 -18,454 -18,454     See the entire balance sheet 1000.0 Volume  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 9,562 8,406 20,251 22,243 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% -12.1% 140.9% 9.8% -100.0% 0.0%   Employees   0 0 9 11 16 16 0 0   Employee growth %   0.0% 0.0% 0.0% 22.2% 45.5% 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)   0 0 22,190 32,749 48,745 58,868 18,454 18,454   Balance sheet change%   0.0% 0.0% 0.0% 47.6% 48.8% 20.8% -68.7% 0.0%   Added value   0.0 0.0 6,013.0 2,475.0 12,478.0 13,155.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 558 3,647 592 1,558 -8,582 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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 (%)   0.0% 0.0% 60.9% 25.6% 60.0% 55.2% 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 %   0.0% 0.0% 26.6% 9.5% 29.4% 22.8% 0.0% 0.0%   ROI %   0.0% 0.0% 43.8% 16.2% 47.5% 35.6% 0.0% 0.0%   ROE %   0.0% 0.0% 45.9% 16.8% 65.5% 44.1% 0.0% 0.0%   1000.0 Solidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Equity ratio %   0.0% 0.0% 39.1% 28.0% 39.3% 43.8% 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, %   0.0% 0.0% 69.3% 294.1% 69.6% -18.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 55.2% 105.5% 65.8% 43.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 30.5% 9.8% 4.8% 8.5% 0.0% 0.0%   1000.0 Liquidity  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Quick Ratio   0.0 0.0 1.5 0.7 1.1 1.2 0.0 0.0   Current Ratio   0.0 0.0 1.9 1.3 1.6 1.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 621.0 2,400.0 3,419.0 13,518.0 0.0 0.0   1000.0 Capital use efficiency  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e 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   0.0 0.0 10,388.0 5,925.0 15,676.0 20,591.0 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  2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021e N/A 2022e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 668 225 780 822 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 668 225 812 822 0 0   EBIT / employee   0 0 647 195 760 768 0 0   Net earnings / employee   0 0 442 136 544 562 0 0