Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Goldwind Energy 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% 1.1% 1.1%   Bankruptcy risk   2.6% 1.9% 1.4% 2.0% 1.9% 1.3% 8.3% 8.1%   Credit score (0-100)   63 72 77 68 70 78 30 30   Credit rating   BBB A A A A A BB BB   Credit limit (kDKK)   0.0 3.9 108.0 2.7 6.4 178.5 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   15,965 24,391 23,306 25,274 24,286 17,749 0.0 0.0   EBITDA   1,528 2,392 2,009 2,211 2,021 1,592 0.0 0.0   EBIT   1,433 2,060 1,655 1,841 1,773 1,371 0.0 0.0   Pre-tax profit (PTP)   1,133.4 1,556.7 1,335.2 1,408.9 1,307.0 1,157.8 0.0 0.0   Net earnings   881.9 1,216.0 1,046.0 1,025.4 1,053.5 904.8 0.0 0.0   Pre-tax profit without non-rec. items   1,133 1,557 1,335 1,409 1,307 1,158 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   1,090 872 656 510 525 373 0.0 0.0   Shareholders equity total   1,447 2,663 3,709 4,735 5,788 6,693 6,643 6,643   Interest-bearing liabilities   16,918 16,575 16,508 13,498 13,498 13,498 0.0 0.0   Balance sheet total (assets)   22,362 24,084 25,499 21,597 21,588 23,226 6,643 6,643   Net Debt   7,223 6,015 -934 868 448 49.9 -6,643 -6,643     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   15,965 24,391 23,306 25,274 24,286 17,749 0.0 0.0   Gross profit growth   127.1% 52.8% -4.4% 8.4% -3.9% -26.9% -100.0% 0.0%   Employees   0 25 23 26 25 18 0 0   Employee growth %   -100.0% 0.0% -8.0% 13.0% -3.8% -28.0% -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)   22,362 24,084 25,499 21,597 21,588 23,226 6,643 6,643   Balance sheet change%   58.4% 7.7% 5.9% -15.3% -0.0% 7.6% -71.4% 0.0%   Added value   1,528.4 2,391.9 2,009.0 2,211.1 2,143.4 1,592.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   995 -549 -571 -516 -233 -372 -373 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 (%)   9.0% 8.4% 7.1% 7.3% 7.3% 7.7% 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 %   7.9% 8.9% 7.1% 7.8% 8.2% 6.4% 0.0% 0.0%   ROI %   9.4% 10.7% 8.4% 9.2% 9.5% 7.3% 0.0% 0.0%   ROE %   87.6% 59.2% 32.8% 24.3% 20.0% 14.5% 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 %   6.5% 11.1% 14.5% 21.9% 26.8% 28.8% 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, %   472.6% 251.5% -46.5% 39.3% 22.2% 3.1% 0.0% 0.0%   Gearing %   1,168.9% 622.4% 445.0% 285.1% 233.2% 201.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 3.0% 2.5% 2.9% 3.5% 2.0% 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   5.3 1.8 1.2 6.1 9.0 1.4 0.0 0.0   Current Ratio   5.3 1.8 1.2 6.1 9.0 1.4 0.0 0.0   Cash and cash equivalent   9,694.8 10,560.6 17,441.6 12,629.7 13,050.0 13,448.3 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   16,926.0 10,379.8 4,390.3 17,315.2 18,348.4 5,891.1 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 96 87 85 86 88 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 96 87 85 81 88 0 0   EBIT / employee   0 82 72 71 71 76 0 0   Net earnings / employee   0 49 45 39 42 50 0 0