Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MORSOE WIND A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 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   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   0.7% 1.0% 1.0% 1.0% 1.8% 2.4% 7.2% 7.2%   Credit score (0-100)   95 87 86 85 70 63 34 34   Credit rating   AA A A A A BBB BBB BBB   Credit limit (kDKK)   3,248.5 2,039.2 2,444.9 2,426.3 28.6 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   933 0 0 0 0 0 0 0   Gross profit   251 156 765 2,702 751 -2.5 0.0 0.0   EBITDA   195 96.4 706 2,574 367 -1,067 0.0 0.0   EBIT   195 96.4 706 2,574 367 -1,067 0.0 0.0   Pre-tax profit (PTP)   2,472.2 3,209.0 3,351.5 7,729.1 6,169.2 -211.0 0.0 0.0   Net earnings   1,928.2 2,502.3 2,688.6 5,960.3 4,799.7 -189.0 0.0 0.0   Pre-tax profit without non-rec. items   2,472 3,209 3,352 7,729 6,169 -211 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   3,333 3,033 2,733 2,433 2,133 2,793 0.0 0.0   Shareholders equity total   29,316 31,818 34,507 40,467 45,267 45,078 44,078 44,078   Interest-bearing liabilities   12,946 0.0 296 970 0.0 0.0 0.0 0.0   Balance sheet total (assets)   45,591 35,053 37,849 45,395 47,963 47,349 44,078 44,078   Net Debt   69.0 -4,482 -9,079 -15,328 -21,732 -21,322 -44,078 -44,078     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   933 0 0 0 0 0 0 0   Net sales growth   25.5% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   251 156 765 2,702 751 -2.5 0.0 0.0   Gross profit growth   629.6% -37.7% 390.1% 253.3% -72.2% 0.0% 0.0% 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)   45,591 35,053 37,849 45,395 47,963 47,349 44,078 44,078   Balance sheet change%   2.1% -23.1% 8.0% 19.9% 5.7% -1.3% -6.9% 0.0%   Added value   194.7 96.4 705.9 2,573.8 367.3 -1,066.8 0.0 0.0   Added value %   20.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -300 -300 -300 -300 -300 660 -2,793 0   Net sales trend   1.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   20.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   20.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   77.7% 61.7% 92.3% 95.2% 48.9% 42,117.1% 0.0% 0.0%   Net Earnings %   206.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   206.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   264.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   6.0% 8.4% 9.4% 18.8% 13.3% -0.4% 0.0% 0.0%   ROI %   6.0% 8.5% 9.4% 19.0% 13.5% -0.4% 0.0% 0.0%   ROE %   6.8% 8.2% 8.1% 15.9% 11.2% -0.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   64.3% 90.8% 91.2% 89.1% 94.4% 95.2% 100.0% 100.0%   Relative indebtedness %   1,414.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   34.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   35.4% -4,651.1% -1,286.0% -595.5% -5,917.6% 1,998.6% 0.0% 0.0%   Gearing %   44.2% 0.0% 0.9% 2.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.6% 3.0% 47.3% 14.2% 9.5% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   9.4 39.2 31.8 8.3 0.0 156.5 0.0 0.0   Current Ratio   9.4 39.2 31.8 8.3 0.0 156.5 0.0 0.0   Cash and cash equivalent   12,877.0 4,481.7 9,374.4 16,297.5 21,732.3 21,321.6 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 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)   56.3 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 %   1,533.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   12,784.8 5,799.3 10,844.7 14,783.9 24,510.8 23,326.3 0.0 0.0   Net working capital %   1,369.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 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 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