Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WINDSPACE 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   2.4% 2.5% 1.0% 2.5% 1.8% 1.7% 7.5% 7.4%   Credit score (0-100)   66 63 85 61 70 72 32 33   Credit rating   BBB BBB A BBB A A BB BBB   Credit limit (kDKK)   0.1 0.1 1,541.8 0.1 26.9 49.8 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   2,407 418 1,271 2,623 2,546 2,351 0.0 0.0   EBITDA   276 -2,980 -3,825 -2,640 -5,248 -9,079 0.0 0.0   EBIT   -342 -3,022 -3,871 -2,860 -5,248 -9,079 0.0 0.0   Pre-tax profit (PTP)   -2,365.7 27,587.8 7,457.3 -5,785.7 -5,394.5 -2,195.5 0.0 0.0   Net earnings   -1,662.1 28,338.4 7,594.8 -6,403.2 -5,834.5 -2,195.6 0.0 0.0   Pre-tax profit without non-rec. items   -2,366 27,588 7,457 -5,786 -5,395 -2,196 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   200 175 178 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   9,058 25,997 33,591 27,188 54,906 52,710 52,007 52,007   Interest-bearing liabilities   654 2.0 23,816 27,923 21,841 21,318 0.0 0.0   Balance sheet total (assets)   12,233 26,583 58,542 57,720 77,661 75,546 52,007 52,007   Net Debt   -130 -12,767 18,090 25,614 -5,503 19,911 -52,007 -52,007     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   2,407 418 1,271 2,623 2,546 2,351 0.0 0.0   Gross profit growth   -15.1% -82.6% 204.0% 106.3% -2.9% -7.7% -100.0% 0.0%   Employees   4 5 7 7 9 12 0 0   Employee growth %   0.0% 25.0% 40.0% 0.0% 28.6% 33.3% -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)   12,233 26,583 58,542 57,720 77,661 75,546 52,007 52,007   Balance sheet change%   -43.6% 117.3% 120.2% -1.4% 34.5% -2.7% -31.2% 0.0%   Added value   275.9 -2,980.5 -3,824.7 -2,639.7 -5,027.7 -9,078.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,777 -82 -32 -441 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 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 (%)   -14.2% -722.5% -304.5% -109.1% -206.1% -386.2% 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 %   21.1% 144.3% 18.5% -4.2% -5.1% -0.8% 0.0% 0.0%   ROI %   23.7% 155.2% 18.8% -4.3% -5.2% -0.8% 0.0% 0.0%   ROE %   -16.8% 161.7% 25.5% -21.1% -14.2% -4.1% 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 %   74.0% 97.8% 57.4% 47.1% 70.7% 69.8% 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, %   -47.0% 428.4% -473.0% -970.3% 104.8% -219.3% 0.0% 0.0%   Gearing %   7.2% 0.0% 70.9% 102.7% 39.8% 40.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   127.2% 125.8% 3.6% 12.9% 7.9% 7.4% 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   1.1 48.7 7.8 2.8 13.5 3.1 0.0 0.0   Current Ratio   1.1 48.7 7.8 2.8 13.5 3.1 0.0 0.0   Cash and cash equivalent   783.6 12,769.2 5,725.4 2,308.8 27,343.4 1,407.1 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)   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   194.7 19,248.7 16,485.0 13,623.9 27,118.2 7,259.6 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   69 -596 -546 -377 -559 -757 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   69 -596 -546 -377 -583 -757 0 0   EBIT / employee   -85 -604 -553 -409 -583 -757 0 0   Net earnings / employee   -416 5,668 1,085 -915 -648 -183 0 0