Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANWIND ApS 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.3% 1.3%   Bankruptcy risk   1.7% 0.7% 0.6% 7.4% 0.6% 5.5% 5.2% 4.8%   Credit score (0-100)   74 94 96 32 96 40 43 45   Credit rating   A AA AA BBB AA BBB BBB BBB   Credit limit (kDKK)   8.3 2,244.2 3,372.3 0.0 4,815.9 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   0 0 0 0 0 0 0 0   Gross profit   4,956 15,947 16,700 11.2 30,126 5,963 0.0 0.0   EBITDA   -451 9,973 9,029 1.4 18,754 -4,631 0.0 0.0   EBIT   -767 9,694 8,613 0.7 16,143 -5,479 0.0 0.0   Pre-tax profit (PTP)   1,203.0 10,435.0 9,728.0 3.1 15,489.1 -18,761.7 0.0 0.0   Net earnings   1,451.0 8,340.0 7,917.0 3.1 11,678.4 -17,484.4 0.0 0.0   Pre-tax profit without non-rec. items   1,203 10,435 9,728 3.1 15,489 -18,762 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   3,025 4,075 4,277 5.1 3,511 6,696 0.0 0.0   Shareholders equity total   9,128 17,468 23,359 23.7 35,284 17,800 17,675 17,675   Interest-bearing liabilities   14,021 13,449 7,090 20.4 28,351 42,021 0.0 0.0   Balance sheet total (assets)   36,053 45,825 50,906 70.6 88,171 74,059 17,675 17,675   Net Debt   13,175 12,351 -3,534 20.4 23,281 38,686 -16,851 -16,851     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   4,956 15,947 16,700 11.2 30,126 5,963 0.0 0.0   Gross profit growth   -26.1% 221.8% 4.7% -99.9% 268,424.3% -80.2% -100.0% 0.0%   Employees   7 10 0 17 17 19 0 0   Employee growth %   16.7% 42.9% -100.0% 0.0% 0.0% 11.8% -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)   36,053 45,825 50,906 71 88,171 74,059 17,675 17,675   Balance sheet change%   73.9% 27.1% 11.1% -99.9% 124,858.3% -16.0% -76.1% 0.0%   Added value   -451.0 9,973.0 9,029.0 1.4 16,144.1 -4,630.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,981 771 -214 -4,273 895 3,160 -6,696 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 4.0 -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 (%)   -15.5% 60.8% 51.6% 6.0% 53.6% -91.9% 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 %   5.8% 26.7% 21.3% 0.0% 37.5% -20.9% 0.0% 0.0%   ROI %   9.1% 39.8% 33.1% 0.0% 52.0% -27.4% 0.0% 0.0%   ROE %   16.3% 62.7% 38.8% 0.0% 66.2% -65.9% 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 %   25.3% 37.6% 45.9% 33.5% 40.0% 24.0% 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, %   -2,921.3% 123.8% -39.1% 1,459.2% 124.1% -835.4% 0.0% 0.0%   Gearing %   153.6% 77.0% 30.4% 86.1% 80.4% 236.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 3.7% 5.6% 0.0% 7.4% 5.2% 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   0.7 1.1 1.1 0.8 1.7 1.5 0.0 0.0   Current Ratio   1.1 1.4 1.6 1.3 2.2 2.2 0.0 0.0   Cash and cash equivalent   846.0 1,098.0 10,624.0 0.0 5,070.5 3,334.9 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   2,224.0 11,508.0 14,863.0 11.7 44,929.3 35,920.7 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  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   -64 997 0 0 950 -244 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -64 997 0 0 1,103 -244 0 0   EBIT / employee   -110 969 0 0 950 -288 0 0   Net earnings / employee   207 834 0 0 687 -920 0 0