Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VINDPARK DK 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   4.3% 2.3% 2.5% 0.9% 1.1% 0.4% 7.3% 7.2%   Credit score (0-100)   49 66 61 89 85 99 33 34   Credit rating   BBB BBB BBB A A AAA BBB BBB   Credit limit (kDKK)   -0.0 -0.0 -0.0 1,660.7 4,261.1 7,603.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,101 8,707 8,475 21,049 59,754 16,399 0.0 0.0   EBITDA   3,101 8,707 8,475 21,049 59,754 16,399 0.0 0.0   EBIT   -47.6 -2,012 -4,481 13,883 51,990 8,602 0.0 0.0   Pre-tax profit (PTP)   -396.9 -3,291.6 -5,736.0 16,412.2 59,744.0 12,131.7 0.0 0.0   Net earnings   -1,714.3 -2,582.5 -4,524.7 12,801.5 46,601.0 9,463.1 0.0 0.0   Pre-tax profit without non-rec. items   -397 -3,292 -5,736 16,412 59,744 12,132 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   61,328 53,916 55,997 59,827 56,942 49,495 0.0 0.0   Shareholders equity total   -1,343 -3,925 -10,875 11,264 58,974 69,139 68,581 68,581   Interest-bearing liabilities   17,951 56,358 94,183 67,162 14,200 33,270 0.0 0.0   Balance sheet total (assets)   65,566 57,175 91,634 94,365 95,100 115,483 68,581 68,581   Net Debt   17,809 55,998 93,823 66,801 13,840 32,984 -68,581 -68,581     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   3,101 8,707 8,475 21,049 59,754 16,399 0.0 0.0   Gross profit growth   0.0% 180.7% -2.7% 148.4% 183.9% -72.6% -100.0% 0.0%   Employees   1 1 1 1 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)   65,566 57,175 91,634 94,365 95,100 115,483 68,581 68,581   Balance sheet change%   295.8% -12.8% 60.3% 3.0% 0.8% 21.4% -40.6% 0.0%   Added value   3,101.3 8,706.7 8,474.6 21,048.7 59,155.8 16,399.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   42,775 -18,130 -10,874 -3,337 -10,649 -15,244 -49,495 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   -1.5% -23.1% -52.9% 66.0% 87.0% 52.5% 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 %   -0.1% -3.1% -5.1% 18.1% 64.7% 13.1% 0.0% 0.0%   ROI %   -0.5% -4.9% -5.2% 19.5% 74.5% 14.4% 0.0% 0.0%   ROE %   -5.2% -4.2% -6.1% 24.9% 132.7% 14.8% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   -2.0% -6.4% -10.6% 11.9% 62.0% 59.9% 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, %   574.3% 643.2% 1,107.1% 317.4% 23.2% 201.1% 0.0% 0.0%   Gearing %   -1,337.0% -1,435.8% -866.1% 596.3% 24.1% 48.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.1% 3.4% 2.1% 1.7% 3.9% 7.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.1 0.1 0.2 0.3 2.3 1.8 0.0 0.0   Current Ratio   0.1 0.1 0.2 0.3 2.4 1.8 0.0 0.0   Cash and cash equivalent   141.7 360.4 360.4 360.4 360.4 285.4 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -59,218.7 -20,152.2 -31,779.2 -13,329.8 21,957.8 29,769.1 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   3,101 8,707 8,475 21,049 59,156 16,399 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,101 8,707 8,475 21,049 59,754 16,399 0 0   EBIT / employee   -48 -2,012 -4,481 13,883 51,990 8,602 0 0   Net earnings / employee   -1,714 -2,583 -4,525 12,802 46,601 9,463 0 0