Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HØJSTRUP VIND K/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% 0.2% 0.2%   Bankruptcy risk   0.7% 0.6% 1.0% 0.6% 0.6% 0.6% 7.2% 7.2%   Credit score (0-100)   95 98 87 98 98 97 34 34   Credit rating   AA AA A AA AA AA BBB BBB   Credit limit (kDKK)   4,704.6 5,640.8 3,570.2 6,399.1 9,840.5 9,287.1 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   9,925 11,359 9,809 10,445 18,333 20,376 0.0 0.0   EBITDA   9,925 11,359 9,809 10,445 18,333 20,376 0.0 0.0   EBIT   4,819 6,556 5,006 5,640 13,494 13,649 0.0 0.0   Pre-tax profit (PTP)   3,600.7 5,983.7 4,556.6 5,309.4 13,332.6 13,652.4 0.0 0.0   Net earnings   3,600.7 5,983.7 4,556.6 5,309.4 13,332.6 13,652.4 0.0 0.0   Pre-tax profit without non-rec. items   3,601 5,984 4,557 5,309 13,333 13,652 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   88,229 83,427 78,624 73,969 88,000 81,273 0.0 0.0   Shareholders equity total   47,488 53,472 58,028 61,338 91,542 85,794 42,766 42,766   Interest-bearing liabilities   43,141 32,360 22,977 15,342 0.0 0.0 0.0 0.0   Balance sheet total (assets)   90,690 85,863 81,006 76,762 91,603 85,854 42,766 42,766   Net Debt   43,141 32,360 22,977 15,342 -436 -1,095 -42,766 -42,766     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   9,925 11,359 9,809 10,445 18,333 20,376 0.0 0.0   Gross profit growth   -7.9% 14.4% -13.6% 6.5% 75.5% 11.1% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   90,690 85,863 81,006 76,762 91,603 85,854 42,766 42,766   Balance sheet change%   -5.9% -5.3% -5.7% -5.2% 19.3% -6.3% -50.2% 0.0%   Added value   9,925.0 11,359.1 9,808.9 10,445.3 18,299.0 20,375.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -10,212 -9,606 -9,606 -9,461 -9,803 7,305 -60,230 -23,426   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 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 (%)   48.6% 57.7% 51.0% 54.0% 73.6% 67.0% 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 %   5.2% 7.4% 6.0% 7.1% 16.0% 15.4% 0.0% 0.0%   ROI %   5.2% 7.4% 6.0% 7.2% 16.0% 15.4% 0.0% 0.0%   ROE %   7.9% 11.9% 8.2% 8.9% 17.4% 15.4% 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 %   52.4% 62.3% 71.6% 79.9% 99.9% 99.9% 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, %   434.7% 284.9% 234.3% 146.9% -2.4% -5.4% 0.0% 0.0%   Gearing %   90.8% 60.5% 39.6% 25.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 1.5% 1.6% 1.7% 2.1% 0.0% 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 0.1 0.1 0.2 56.0 76.0 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.2 56.0 76.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 436.4 1,094.5 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   -40,904.3 -30,117.9 -20,758.5 -12,793.9 3,378.3 4,520.7 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   0 0 0 10,445 18,299 20,376 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 10,445 18,333 20,376 0 0   EBIT / employee   0 0 0 5,640 13,494 13,649 0 0   Net earnings / employee   0 0 0 5,309 13,333 13,652 0 0