Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KK Wind Solutions 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6%   Bankruptcy risk   3.1% 1.4% 0.7% 0.5% 0.7% 1.6% 7.7% 6.5%   Credit score (0-100)   59 80 96 99 95 73 31 37   Credit rating   BBB A AA AAA AA A BB BBB   Credit limit (kDKK)   0.0 184.1 4,083.6 5,355.2 8,745.6 153.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   23,103 30,139 37,271 40,301 51,877 62,436 0.0 0.0   EBITDA   -9,775 7,324 16,759 15,244 26,330 36,638 0.0 0.0   EBIT   -9,775 7,324 16,759 15,244 26,330 36,638 0.0 0.0   Pre-tax profit (PTP)   -10,294.0 7,133.0 16,515.0 15,687.0 26,964.0 36,802.0 0.0 0.0   Net earnings   -9,005.0 5,563.0 12,882.0 12,193.0 21,035.0 28,665.0 0.0 0.0   Pre-tax profit without non-rec. items   -10,294 7,133 16,853 15,687 26,964 36,802 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   2,867 1,713 947 401 334 0.0 0.0 0.0   Shareholders equity total   8,162 13,725 26,607 38,799 59,834 68,499 47,091 47,091   Interest-bearing liabilities   43,022 69,206 3,340 6,606 6,623 2,022 0.0 0.0   Balance sheet total (assets)   58,349 97,455 43,217 57,753 81,241 84,525 47,091 47,091   Net Debt   42,315 68,166 -1,622 5,568 -16,567 1,494 -47,091 -47,091     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   23,103 30,139 37,271 40,301 51,877 62,436 0.0 0.0   Gross profit growth   -29.3% 30.5% 23.7% 8.1% 28.7% 20.4% -100.0% 0.0%   Employees   41 27 22 19 21 21 0 0   Employee growth %   0.0% -34.1% -18.5% -13.6% 10.5% 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)   58,349 97,455 43,217 57,753 81,241 84,525 47,091 47,091   Balance sheet change%   73.4% 67.0% -55.7% 33.6% 40.7% 4.0% -44.3% 0.0%   Added value   -9,775.0 7,324.0 16,759.0 15,244.0 26,330.0 36,638.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -4,039 -3,654 -3,266 -2,285 -645 -619 -523 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 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   -42.3% 24.3% 45.0% 37.8% 50.8% 58.7% 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 %   -20.7% 9.8% 24.6% 31.7% 39.3% 45.3% 0.0% 0.0%   ROI %   -24.0% 10.8% 29.2% 41.0% 47.7% 53.1% 0.0% 0.0%   ROE %   -71.1% 50.8% 63.9% 37.3% 42.7% 44.7% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   14.0% 14.1% 61.6% 67.2% 73.7% 81.0% 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, %   -432.9% 930.7% -9.7% 36.5% -62.9% 4.1% 0.0% 0.0%   Gearing %   527.1% 504.2% 12.6% 17.0% 11.1% 3.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.1% 0.9% 1.3% 6.5% 5.6% 16.7% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.0 1.1 2.6 3.2 4.0 6.4 0.0 0.0   Current Ratio   1.0 1.1 2.6 3.2 4.0 6.4 0.0 0.0   Cash and cash equivalent   707.0 1,040.0 4,962.0 1,038.0 23,190.0 528.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   426.0 10,744.0 23,856.0 38,351.0 60,143.0 70,881.0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -238 271 762 802 1,254 1,745 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -238 271 762 802 1,254 1,745 0 0   EBIT / employee   -238 271 762 802 1,254 1,745 0 0   Net earnings / employee   -220 206 586 642 1,002 1,365 0 0