Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Friisk Vind 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   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   4.4% 3.3% 5.8% 2.2% 1.2% 1.1% 10.8% 10.6%   Credit score (0-100)   49 56 40 65 82 82 23 23   Credit rating   BBB BBB BBB BBB A A BB BB   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 24.8 44.4 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   333 369 48.6 213 985 660 0.0 0.0   EBITDA   333 369 48.6 213 985 660 0.0 0.0   EBIT   -248 75.6 -263 142 956 485 0.0 0.0   Pre-tax profit (PTP)   -307.9 15.6 -318.8 75.2 940.2 474.2 0.0 0.0   Net earnings   -240.5 -15.5 -249.2 58.5 733.4 361.1 0.0 0.0   Pre-tax profit without non-rec. items   -308 15.6 -319 75.2 940 474 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   2,756 2,463 2,151 2,081 2,051 1,876 0.0 0.0   Shareholders equity total   -220 -236 -485 -426 307 668 618 618   Interest-bearing liabilities   1,760 1,443 1,241 1,319 629 629 0.0 0.0   Balance sheet total (assets)   2,842 2,555 2,215 2,172 2,348 2,479 618 618   Net Debt   1,754 1,442 1,240 1,296 432 99.0 -618 -618     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   333 369 48.6 213 985 660 0.0 0.0   Gross profit growth   -3.0% 10.7% -86.8% 337.8% 363.0% -33.0% -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)   2,842 2,555 2,215 2,172 2,348 2,479 618 618   Balance sheet change%   -16.1% -10.1% -13.3% -1.9% 8.1% 5.5% -75.1% 0.0%   Added value   333.1 368.8 48.6 212.8 1,027.1 660.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,161 -586 -623 -142 -58 -350 -1,876 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 1.0 2.0 3.0 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 (%)   -74.3% 20.5% -540.4% 66.7% 97.0% 73.5% 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 %   -7.7% 2.6% -9.6% 5.4% 38.7% 20.1% 0.0% 0.0%   ROI %   -10.3% 3.6% -14.8% 8.4% 61.8% 31.9% 0.0% 0.0%   ROE %   -16.8% -0.6% -10.5% 2.7% 59.2% 74.0% 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 %   -7.2% -8.4% -18.0% -16.4% 13.1% 27.0% 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, %   526.6% 391.1% 2,551.6% 609.2% 43.8% 15.0% 0.0% 0.0%   Gearing %   -800.0% -612.7% -256.0% -309.4% 204.7% 94.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.2% 3.7% 4.2% 5.2% 1.6% 1.7% 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   0.0 0.1 0.0 0.0 0.2 0.4 0.0 0.0   Current Ratio   0.0 0.1 0.0 0.0 0.2 0.4 0.0 0.0   Cash and cash equivalent   5.7 0.8 0.8 22.6 196.8 529.7 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   -1,754.3 -1,734.9 -1,989.2 -2,109.8 -1,343.9 -839.0 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  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 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