Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK VINDENERGI 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% 1.5% 2.1%   Bankruptcy risk   0.6% 0.5% 0.5% 1.8% 0.6% 0.5% 5.9% 4.9%   Credit score (0-100)   98 98 98 70 96 99 39 44   Credit rating   AA AA AA A AA AAA BBB BBB   Credit limit (kDKK)   9,919.4 11,716.3 12,547.2 42.1 15,671.1 18,152.2 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   12,402 17,805 17,511 3,736 35,957 32,349 0.0 0.0   EBITDA   10,727 15,603 15,279 861 33,601 29,356 0.0 0.0   EBIT   3,966 7,976 7,191 -7,868 25,021 21,059 0.0 0.0   Pre-tax profit (PTP)   5,372.4 9,527.3 8,135.6 -7,524.7 27,753.0 25,777.5 0.0 0.0   Net earnings   4,250.7 7,551.2 6,489.1 -5,804.9 21,782.5 20,360.4 0.0 0.0   Pre-tax profit without non-rec. items   5,372 9,527 8,136 -7,525 27,753 25,778 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   63,645 56,211 56,560 51,159 37,215 29,539 0.0 0.0   Shareholders equity total   85,795 93,246 99,535 93,530 115,113 135,273 134,948 134,948   Interest-bearing liabilities   0.0 7.8 868 1,296 1,360 3,021 0.0 0.0   Balance sheet total (assets)   102,804 109,123 117,684 108,077 123,111 144,026 134,948 134,948   Net Debt   -23,863 -39,398 -42,627 -28,345 -63,903 -92,904 -134,648 -134,648     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   12,402 17,805 17,511 3,736 35,957 32,349 0.0 0.0   Gross profit growth   -5.9% 43.6% -1.7% -78.7% 862.5% -10.0% -100.0% 0.0%   Employees   4 5 7 6 6 7 0 0   Employee growth %   33.3% 25.0% 40.0% -14.3% 0.0% 16.7% -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)   102,804 109,123 117,684 108,077 123,111 144,026 134,948 134,948   Balance sheet change%   4.8% 6.1% 7.8% -8.2% 13.9% 17.0% -6.3% 0.0%   Added value   10,726.6 15,603.4 15,278.8 860.5 33,749.2 29,355.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6,158 -15,062 -7,738 -13,529 -22,825 -15,973 -29,539 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 -1.0 1.0 2.0 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 (%)   32.0% 44.8% 41.1% -210.6% 69.6% 65.1% 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 %   5.6% 9.3% 7.6% -6.2% 24.2% 19.5% 0.0% 0.0%   ROI %   6.1% 10.2% 8.4% -6.8% 25.4% 19.8% 0.0% 0.0%   ROE %   5.1% 8.4% 6.7% -6.0% 20.9% 16.3% 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 %   83.5% 85.5% 84.6% 86.5% 93.5% 93.9% 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, %   -222.5% -252.5% -279.0% -3,294.0% -190.2% -316.5% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.9% 1.4% 1.2% 2.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 8,072.4% 117.4% 50.9% 19.6% 12.8% 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   3.0 4.5 4.2 4.5 23.1 20.6 0.0 0.0   Current Ratio   3.0 4.5 4.2 4.5 23.1 20.6 0.0 0.0   Cash and cash equivalent   23,862.7 39,405.5 43,495.1 29,640.8 65,262.8 95,925.0 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   18,554.0 33,263.7 39,259.4 35,864.1 71,464.6 67,320.7 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   2,682 3,121 2,183 143 5,625 4,194 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,682 3,121 2,183 143 5,600 4,194 0 0   EBIT / employee   991 1,595 1,027 -1,311 4,170 3,008 0 0   Net earnings / employee   1,063 1,510 927 -967 3,630 2,909 0 0