Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordic Wind Technology 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% 1.6% 1.6%   Bankruptcy risk   13.9% 2.9% 2.4% 12.6% 17.1% 1.7% 10.4% 10.4%   Credit score (0-100)   17 59 64 17 9 71 24 24   Credit rating   BB BBB BBB BB BB A BB BB   Credit limit (kDKK)   -0.0 0.0 0.0 -0.0 -0.0 7.3 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   -160 2,555 4,582 1,544 3,279 11,657 0.0 0.0   EBITDA   -160 858 895 -705 585 7,092 0.0 0.0   EBIT   -160 726 401 -1,569 -450 6,054 0.0 0.0   Pre-tax profit (PTP)   -207.2 632.3 288.7 -1,729.6 -694.7 5,487.2 0.0 0.0   Net earnings   -183.6 428.2 246.7 -1,336.1 -494.6 4,329.0 0.0 0.0   Pre-tax profit without non-rec. items   -207 632 289 -1,730 -695 5,487 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   0.0 620 557 494 431 3,328 0.0 0.0   Shareholders equity total   -481 -53.3 643 -193 -687 3,642 787 787   Interest-bearing liabilities   0.0 97.7 5.1 41.2 28.1 79.6 0.0 0.0   Balance sheet total (assets)   965 4,592 5,547 5,039 5,221 9,337 787 787   Net Debt   -355 -407 -627 -331 -256 -1,650 -787 -787     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   -160 2,555 4,582 1,544 3,279 11,657 0.0 0.0   Gross profit growth   62.5% 0.0% 79.3% -66.3% 112.4% 255.5% -100.0% 0.0%   Employees   0 3 5 5 5 6 0 0   Employee growth %   0.0% 0.0% 66.7% 0.0% 0.0% 20.0% -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)   965 4,592 5,547 5,039 5,221 9,337 787 787   Balance sheet change%   336.2% 375.8% 20.8% -9.1% 3.6% 78.8% -91.6% 0.0%   Added value   -159.8 857.7 895.0 -705.1 414.0 7,092.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   530 1,713 465 -89 -1,262 786 -5,705 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 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 (%)   100.0% 28.4% 8.8% -101.6% -13.7% 51.9% 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 %   -16.3% 23.8% 8.7% -29.0% -8.1% 79.6% 0.0% 0.0%   ROI %   -21.0% 33.8% 12.1% -41.8% -22.1% 248.3% 0.0% 0.0%   ROE %   -31.0% 15.4% 9.4% -47.0% -9.6% 97.7% 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 %   -33.3% -1.1% 11.6% -3.7% -11.6% 39.0% 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, %   222.2% -47.5% -70.0% 47.0% -43.8% -23.3% 0.0% 0.0%   Gearing %   0.0% -183.3% 0.8% -21.4% -4.1% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 191.0% 302.1% 731.7% 707.9% 1,084.4% 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 1.5 1.0 0.3 0.8 0.6 0.0 0.0   Current Ratio   1.0 1.5 1.5 0.5 1.2 0.7 0.0 0.0   Cash and cash equivalent   355.2 505.1 631.8 372.2 283.9 1,730.0 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   10.9 740.8 730.6 -946.6 224.6 -1,557.6 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   0 286 179 -141 83 1,182 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 286 179 -141 117 1,182 0 0   EBIT / employee   0 242 80 -314 -90 1,009 0 0   Net earnings / employee   0 143 49 -267 -99 721 0 0