Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EUROWIND ENERGY A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark XBRLDenmarkIFRS Analyst: XBRLDenmark

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

1.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   2.3% 35.3% 38.3% 38.3% 0.5% 0.4% 4.8% 4.4%   Credit score (0-100)   66 1 0 0 99 100 45 47   Credit rating   BBB C C C AAA AAA BBB BBB   Credit limit (mEUR)   0.0 0.0 0.0 0.0 84.4 79.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mEUR)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   120 77 134 173 220 149 149 149   Gross profit   120 76.7 134 173 195 121 0.0 0.0   EBITDA   33.9 76.7 134 173 166 79.8 0.0 0.0   EBIT   33.9 76.7 134 173 126 31.7 0.0 0.0   Pre-tax profit (PTP)   19.4 9.2 15.0 93.5 315.0 16.0 0.0 0.0   Net earnings   19.4 9.2 15.0 93.5 280.9 9.1 0.0 0.0   Pre-tax profit without non-rec. items   33.9 76.7 134 173 315 16.0 0.0 0.0     See the entire income statement 1.0 Balance sheet (mEUR)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 1,168 1,382 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 688 694 382 382   Interest-bearing liabilities   0.0 0.0 0.0 0.0 887 1,097 0.0 0.0   Balance sheet total (assets)   537 0.0 0.0 0.0 1,734 1,930 382 382   Net Debt   0.0 0.0 0.0 0.0 745 969 -381 -381     See the entire balance sheet 1.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   120 77 134 173 220 149 149 149   Net sales growth   6.1% -36.1% 74.4% 29.7% 26.6% -31.9% 0.0% 0.0%   Gross profit   120 76.7 134 173 195 121 0.0 0.0   Gross profit growth   278.2% -36.1% 74.4% 29.7% 12.4% -38.0% -100.0% 0.0%   Employees   93 0 0 0 351 575 0 0   Employee growth %   6.9% -100.0% 0.0% 0.0% 0.0% 63.8% -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)   537 0 0 0 1,734 1,930 382 382   Balance sheet change%   120.0% -100.0% 0.0% 0.0% 0.0% 11.3% -80.2% 0.0%   Added value   33.9 76.7 133.7 173.5 126.3 79.8 0.0 0.0   Added value %   28.3% 100.0% 100.0% 100.0% 57.5% 53.4% 0.0% 0.0%   Investments   -189 -1 0 0 1,130 168 -1,384 -0   Net sales trend   2.0 -1.0 1.0 2.0 3.0 -1.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   28.3% 100.0% 100.0% 100.0% 75.5% 53.4% 0.0% 0.0%   EBIT %   28.3% 100.0% 100.0% 100.0% 57.5% 21.2% 0.0% 0.0%   EBIT to gross profit (%)   28.3% 100.0% 100.0% 100.0% 64.8% 26.3% 0.0% 0.0%   Net Earnings %   16.2% 12.0% 11.2% 53.9% 127.9% 6.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   16.2% 12.0% 11.2% 53.9% 145.9% 38.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   28.3% 100.0% 100.0% 100.0% 143.5% 10.7% 0.0% 0.0%   ROA %   8.7% 28.6% 0.0% 0.0% 19.6% 3.2% 0.0% 0.0%   ROI %   8.9% 28.6% 0.0% 0.0% 20.8% 3.4% 0.0% 0.0%   ROE %   63.6% 0.0% 0.0% 0.0% 49.6% 1.6% 0.0% 0.0%   1.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 42.5% 49.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 447.4% 778.4% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 382.9% 692.6% -255.1% -255.1%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 449.5% 1,214.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 128.8% 158.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 5.8% 4.3% 0.0% 0.0%   1.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.9 1.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.9 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 141.6 128.1 0.0 0.0   1.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 38.1 36.9 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 483.0 212.1 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 124.1% 188.5% 255.1% 255.1%   Net working capital   0.0 0.0 0.0 0.0 130.6 37.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 59.5% 25.3% 0.0% 0.0%   1.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   1 0 0 0 1 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 1 0 0 0