Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VIND 3 INVEST 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2% 0.2%   Bankruptcy risk   2.0% 2.3% 0.7% 1.0% 0.8% 1.6% 7.7% 7.5%   Credit score (0-100)   70 66 95 85 91 73 32 32   Credit rating   A BBB AA A AA A BB BB   Credit limit (kDKK)   0.5 0.1 700.9 331.8 696.6 13.7 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   251 110 -19.9 370 1,130 392 0.0 0.0   EBITDA   251 110 -19.9 370 1,130 63.8 0.0 0.0   EBIT   53.9 -86.4 -236 94.2 852 -214 0.0 0.0   Pre-tax profit (PTP)   36.0 -103.0 1,701.2 484.3 1,327.3 89.9 0.0 0.0   Net earnings   28.0 -80.2 1,755.9 465.8 1,142.6 76.6 0.0 0.0   Pre-tax profit without non-rec. items   36.0 -103 1,701 484 1,327 89.9 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   1,116 919 878 938 683 406 0.0 0.0   Shareholders equity total   4,996 4,808 6,453 5,606 6,634 6,511 6,461 6,461   Interest-bearing liabilities   423 356 6.1 80.6 153 151 0.0 0.0   Balance sheet total (assets)   5,642 5,347 6,588 5,832 6,893 6,805 6,461 6,461   Net Debt   54.0 106 -2,477 -811 -2,687 -3,013 -6,461 -6,461     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   251 110 -19.9 370 1,130 392 0.0 0.0   Gross profit growth   81.9% -56.0% 0.0% 0.0% 205.2% -65.3% -100.0% 0.0%   Employees   0 0 0 0 0 2 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)   5,642 5,347 6,588 5,832 6,893 6,805 6,461 6,461   Balance sheet change%   -2.2% -5.2% 23.2% -11.5% 18.2% -1.3% -5.1% 0.0%   Added value   250.5 110.2 -19.9 370.2 1,128.4 63.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -393 -393 -256 -216 -532 -555 -406 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 2.0 -1.0 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 (%)   21.5% -78.4% 1,185.5% 25.5% 75.4% -54.6% 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 %   0.9% -1.6% 28.7% 8.0% 21.1% 1.4% 0.0% 0.0%   ROI %   0.9% -1.6% 28.8% 8.0% 21.3% 1.4% 0.0% 0.0%   ROE %   0.6% -1.6% 31.2% 7.7% 18.7% 1.2% 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 %   88.5% 89.9% 98.0% 96.1% 96.2% 95.7% 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, %   21.6% 96.0% 12,454.0% -219.1% -237.8% -4,725.4% 0.0% 0.0%   Gearing %   8.5% 7.4% 0.1% 1.4% 2.3% 2.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 4.2% 7.2% 22.9% 13.0% 4.2% 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   1.0 0.9 115.7 12.3 16.0 12.1 0.0 0.0   Current Ratio   1.0 0.9 115.7 12.3 16.0 12.1 0.0 0.0   Cash and cash equivalent   369.5 250.2 2,483.0 891.6 2,840.0 3,163.6 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   -14.8 -44.1 2,587.1 1,648.7 2,915.1 3,025.5 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 0 0 32 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 32 0 0   EBIT / employee   0 0 0 0 0 -107 0 0   Net earnings / employee   0 0 0 0 0 38 0 0