Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WESTWIND BORK HAVN 2010 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   3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5% 3.5%   Bankruptcy risk   1.0% 1.0% 1.6% 2.0% 1.9% 2.9% 10.7% 10.4%   Credit score (0-100)   89 88 74 67 70 57 23 23   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   191.6 190.7 10.1 0.7 1.3 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   2,143 2,282 3,773 3,492 2,518 2,212 0.0 0.0   EBITDA   857 947 2,235 1,878 962 514 0.0 0.0   EBIT   848 939 2,223 1,861 953 503 0.0 0.0   Pre-tax profit (PTP)   802.3 898.2 2,182.1 2,032.8 852.2 309.9 0.0 0.0   Net earnings   628.1 703.9 1,705.2 1,633.6 671.5 240.1 0.0 0.0   Pre-tax profit without non-rec. items   802 898 2,182 2,033 852 310 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   23.0 15.0 24.1 38.0 28.6 17.0 0.0 0.0   Shareholders equity total   1,663 1,767 2,872 2,356 1,528 1,268 1,111 1,111   Interest-bearing liabilities   471 547 0.0 0.0 1,277 1,512 0.0 0.0   Balance sheet total (assets)   2,933 2,965 5,176 5,468 5,989 5,509 1,111 1,111   Net Debt   -761 -612 -2,727 -2,886 -1,561 -468 -1,111 -1,111     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   2,143 2,282 3,773 3,492 2,518 2,212 0.0 0.0   Gross profit growth   2.4% 6.5% 65.3% -7.4% -27.9% -12.1% -100.0% 0.0%   Employees   4 4 4 4 4 4 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)   2,933 2,965 5,176 5,468 5,989 5,509 1,111 1,111   Balance sheet change%   30.7% 1.1% 74.6% 5.6% 9.5% -8.0% -79.8% 0.0%   Added value   857.2 947.0 2,234.7 1,878.1 969.8 514.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3 -16 -3 -3 -19 -23 -17 0   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 (%)   39.6% 41.1% 58.9% 53.3% 37.8% 22.7% 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 %   34.8% 33.4% 55.8% 39.7% 18.3% 8.8% 0.0% 0.0%   ROI %   46.7% 44.3% 87.6% 80.8% 40.5% 18.2% 0.0% 0.0%   ROE %   39.3% 41.0% 73.5% 62.5% 34.6% 17.2% 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 %   56.7% 59.6% 55.5% 43.1% 25.5% 23.0% 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, %   -88.8% -64.6% -122.0% -153.7% -162.2% -91.1% 0.0% 0.0%   Gearing %   28.3% 30.9% 0.0% 0.0% 83.6% 119.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   30.1% 17.2% 32.9% 0.0% 30.3% 14.2% 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   1.1 1.1 1.6 1.1 0.7 0.6 0.0 0.0   Current Ratio   2.1 2.2 2.1 1.7 1.3 1.3 0.0 0.0   Cash and cash equivalent   1,232.5 1,158.5 2,726.7 2,885.7 2,837.8 1,980.5 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   1,373.2 1,485.0 2,581.2 2,293.6 1,474.5 1,226.2 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   214 237 559 470 242 129 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   214 237 559 470 241 129 0 0   EBIT / employee   212 235 556 465 238 126 0 0   Net earnings / employee   157 176 426 408 168 60 0 0