Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

P/S TÆNDPIBE VIND Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   9.3% 3.5% 1.0% 1.0% 1.3% 0.9% 7.3% 7.2%   Credit score (0-100)   28 53 84 87 79 88 33 34   Credit rating   BB BBB A A A A BBB BBB   Credit limit (kDKK)   -0.0 0.0 2,043.7 3,502.9 1,837.5 7,144.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -17.6 -23.8 16,087 18,647 43,836 17,986 0.0 0.0   EBITDA   -17.6 -23.8 16,087 18,647 43,836 17,986 0.0 0.0   EBIT   -17.6 -170 11,315 13,865 38,909 12,928 0.0 0.0   Pre-tax profit (PTP)   -66.3 -89.2 11,281.4 13,856.7 38,908.8 12,929.5 0.0 0.0   Net earnings   -66.3 -89.2 11,281.4 13,856.7 38,908.8 12,929.5 0.0 0.0   Pre-tax profit without non-rec. items   -66.3 -89.2 11,281 13,857 38,909 12,929 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 87,421 114,393 110,506 111,495 106,879 0.0 0.0   Shareholders equity total   -1,074 23,837 35,118 48,975 87,884 100,813 75,099 75,099   Interest-bearing liabilities   2,405 85,206 77,102 62,502 25,752 4,477 0.0 0.0   Balance sheet total (assets)   1,988 116,730 119,905 118,136 119,282 110,984 75,099 75,099   Net Debt   2,031 74,527 76,153 60,576 25,472 2,727 -75,099 -75,099     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -17.6 -23.8 16,087 18,647 43,836 17,986 0.0 0.0   Gross profit growth   -104.0% -35.4% 0.0% 15.9% 135.1% -59.0% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,988 116,730 119,905 118,136 119,282 110,984 75,099 75,099   Balance sheet change%   23.6% 5,772.2% 2.7% -1.5% 1.0% -7.0% -32.3% 0.0%   Added value   -17.6 -23.8 16,087.0 18,647.0 43,690.4 17,986.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 87,275 22,200 -8,669 -3,938 -9,675 -106,879 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 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   100.0% 712.1% 70.3% 74.4% 88.8% 71.9% 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 %   -2.2% 0.1% 9.6% 11.7% 32.8% 11.2% 0.0% 0.0%   ROI %   -2.7% 0.1% 10.2% 12.4% 34.6% 11.8% 0.0% 0.0%   ROE %   -3.7% -0.7% 38.3% 33.0% 56.9% 13.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   -35.1% 20.4% 29.3% 41.5% 73.7% 90.8% 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, %   -11,527.8% -312,562.3% 473.4% 324.9% 58.1% 15.2% 0.0% 0.0%   Gearing %   -223.9% 357.5% 219.5% 127.6% 29.3% 4.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.4 1.6 0.7 1.1 1.4 0.4 0.0 0.0   Current Ratio   0.8 1.6 0.7 1.1 1.4 0.4 0.0 0.0   Cash and cash equivalent   374.4 10,678.4 948.8 1,925.2 280.1 1,749.8 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -425.2 10,840.0 -2,246.8 892.7 2,062.0 -6,065.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 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 0 0 0 0