Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GNL Wind Service 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 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   1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%   Bankruptcy risk   0.6% 0.9% 2.2% 1.7% 1.1% 1.1% 8.7% 8.7%   Credit score (0-100)   97 89 66 72 83 83 28 28   Credit rating   AA A BBB A A A BB BB   Credit limit (kDKK)   550.2 426.2 0.1 6.0 195.5 358.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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   0 0 0 0 0 0 0 0   Gross profit   9,618 8,023 8,325 11,307 13,158 16,379 0.0 0.0   EBITDA   1,722 1,603 813 1,388 1,016 2,201 0.0 0.0   EBIT   1,205 1,039 160 781 560 1,602 0.0 0.0   Pre-tax profit (PTP)   1,138.7 1,014.1 67.3 707.8 371.6 1,328.5 0.0 0.0   Net earnings   885.5 790.8 48.0 552.3 275.8 1,035.8 0.0 0.0   Pre-tax profit without non-rec. items   1,139 1,014 67.3 708 372 1,329 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  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   1,035 1,013 796 526 1,439 1,008 0.0 0.0   Shareholders equity total   3,298 4,089 2,237 2,789 3,065 4,101 3,601 3,601   Interest-bearing liabilities   777 420 1,651 2,330 5,000 3,204 0.0 0.0   Balance sheet total (assets)   7,096 8,483 8,797 9,738 12,963 13,547 3,601 3,601   Net Debt   769 412 1,644 2,323 4,994 3,198 -3,601 -3,601     See the entire balance sheet 1000.0 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   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   9,618 8,023 8,325 11,307 13,158 16,379 0.0 0.0   Gross profit growth   29.2% -16.6% 3.8% 35.8% 16.4% 24.5% -100.0% 0.0%   Employees   14 14 16 19 23 30 0 0   Employee growth %   27.3% 0.0% 14.3% 18.8% 21.1% 30.4% -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)   7,096 8,483 8,797 9,738 12,963 13,547 3,601 3,601   Balance sheet change%   -24.0% 19.5% 3.7% 10.7% 33.1% 4.5% -73.4% 0.0%   Added value   1,722.3 1,602.5 813.3 1,387.6 1,167.1 2,200.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -813 -584 -870 -877 457 -1,030 -1,008 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   12.5% 13.0% 1.9% 6.9% 4.3% 9.8% 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 %   14.7% 13.4% 1.9% 8.5% 5.0% 12.1% 0.0% 0.0%   ROI %   27.8% 22.8% 3.4% 15.5% 7.9% 19.2% 0.0% 0.0%   ROE %   31.0% 21.4% 1.5% 22.0% 9.4% 28.9% 0.0% 0.0%   1000.0 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 %   46.5% 48.2% 25.4% 28.6% 23.6% 30.3% 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, %   44.6% 25.7% 202.1% 167.4% 491.6% 145.3% 0.0% 0.0%   Gearing %   23.6% 10.3% 73.8% 83.5% 163.2% 78.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.7% 4.6% 9.0% 3.9% 5.4% 6.7% 0.0% 0.0%   1000.0 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   0.8 1.0 0.7 0.9 0.7 0.7 0.0 0.0   Current Ratio   1.7 1.9 1.5 1.6 1.4 1.5 0.0 0.0   Cash and cash equivalent   8.2 7.7 7.7 6.3 5.9 6.1 0.0 0.0   1000.0 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 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   2,402.7 3,524.3 2,507.2 3,605.4 3,029.8 4,145.2 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 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   0 0 0 0 0 0 0 0   Added value / employee   123 114 51 73 51 73 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   123 114 51 73 44 73 0 0   EBIT / employee   86 74 10 41 24 53 0 0   Net earnings / employee   63 56 3 29 12 35 0 0