Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S Vindpark Blæsbjerg Laug Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4% 2.4%   Bankruptcy risk   0.0% 1.5% 1.5% 1.4% 1.3% 1.1% 9.4% 9.4%   Credit score (0-100)   0 76 74 78 79 84 26 26   Credit rating   N/A A A A A A BB BB   Credit limit (kDKK)   2,918.1 95.4 77.3 239.3 468.9 1,058.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 0.0 2,054 3,581 4,288 0.0 0.0   EBITDA   0.0 0.0 0.0 2,054 3,581 4,288 0.0 0.0   EBIT   0.0 0.0 0.0 1,062 2,619 3,325 0.0 0.0   Pre-tax profit (PTP)   3,149.4 2,200.4 1,156.3 1,060.8 2,625.8 3,340.0 0.0 0.0   Net earnings   3,149.4 2,200.4 1,156.3 1,060.8 2,625.8 3,340.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 1,061 2,626 3,340 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   27,375 26,203 25,031 24,069 23,106 22,144 0.0 0.0   Shareholders equity total   28,822 27,626 26,321 25,413 24,849 24,507 2,336 2,336   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 263 0.0 0.0   Balance sheet total (assets)   29,094 27,838 26,562 25,666 25,052 24,909 2,336 2,336   Net Debt   -51.5 -196 -185 -214 -522 -416 -2,336 -2,336     See the entire balance sheet 1000.0 Volume  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 0.0 2,054 3,581 4,288 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 74.3% 19.7% -100.0% 0.0%   Employees   0 0 0 0 1 1 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)   29,094 27,838 26,562 25,666 25,052 24,909 2,336 2,336   Balance sheet change%   -3.2% -4.3% -4.6% -3.4% -2.4% -0.6% -90.6% 0.0%   Added value   0.0 0.0 0.0 2,054.2 3,611.4 4,287.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,046 -1,172 -1,172 -1,955 -1,925 -1,925 -22,144 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   0.0% 0.0% 0.0% 51.7% 73.1% 77.6% 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 %   0.0% 0.0% 0.0% 4.1% 10.4% 13.4% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 4.1% 10.5% 13.5% 0.0% 0.0%   ROE %   10.7% 7.8% 4.3% 4.1% 10.4% 13.5% 0.0% 0.0%   1000.0 Solidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   99.1% 99.2% 99.1% 99.0% 99.2% 98.4% 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, %   0.0% 0.0% 0.0% -10.4% -14.6% -9.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 4.0% 0.0% 0.0%   1000.0 Liquidity  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   6.1 3.1 2.4 2.7 5.6 5.0 0.0 0.0   Current Ratio   6.1 3.1 2.4 2.7 5.6 5.0 0.0 0.0   Cash and cash equivalent   51.5 195.8 184.7 214.5 521.5 678.9 0.0 0.0   1000.0 Capital use efficiency  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,379.0 443.4 343.8 434.7 941.4 1,591.8 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  2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 3,611 4,288 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 3,581 4,288 0 0   EBIT / employee   0 0 0 0 2,619 3,325 0 0   Net earnings / employee   0 0 0 0 2,626 3,340 0 0