CVR number 35837965
Industry 824000

Global Wind Academy ApS

 

Quicksearch
from your own companies
Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  8.5% 7.4% 3.5% 3.1% 3.1%  
Credit score (0-100)  29 31 52 56 57  
Credit rating  BB BB BBB BBB BBB  
Credit limit (kDKK)  0.0 0.0 0.0 0.0 0.0  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Gross profit  2,669 3,326 4,060 5,428 10,119  
EBITDA  945 1,439 1,632 2,384 5,502  
EBIT  808 1,279 1,363 2,204 5,273  
Pre-tax profit (PTP)  779.7 1,271.1 1,342.0 2,228.5 5,359.1  
Net earnings  607.3 990.2 1,042.5 1,731.6 4,177.8  
Pre-tax profit without non-rec. items  780 1,271 1,342 2,229 5,359  
 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Tangible assets total  838 1,127 1,348 691 837  
Shareholders equity total  619 1,309 2,052 3,551 6,929  
Interest-bearing liabilities  0.1 27.3 37.5 45.6 43.3  
Balance sheet total (assets)  1,657 2,331 3,447 5,349 9,564  
Net Debt  -116 -128 -1,045 -2,137 -4,377  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  2,669 3,326 4,060 5,428 10,119  
Gross profit growth  80.2% 24.6% 22.1% 33.7% 86.4%  
Employees  4 4 4 5 8  
Employee growth %  33.3% 0.0% 0.0% 25.0% 60.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  1,657 2,331 3,447 5,349 9,564  
Balance sheet change%  3.5% 40.7% 47.9% 55.2% 78.8%  
Added value  944.7 1,438.8 1,632.4 2,473.9 5,502.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -33 158 -72 -857 -95  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 2.0 3.0 4.0 5.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  30.3% 38.5% 33.6% 40.6% 52.1%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  49.6% 64.1% 47.2% 50.7% 72.0%  
ROI %  73.2% 106.8% 72.9% 73.4% 96.6%  
ROE %  192.5% 102.7% 62.0% 61.8% 79.7%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  37.4% 59.1% 60.5% 66.4% 72.5%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  -12.3% -8.9% -64.0% -89.6% -79.5%  
Gearing %  0.0% 2.1% 1.8% 1.3% 0.6%  
Net interest  0 0 0 0 0  
Financing costs %  31.6% 57.0% 64.4% 8.9% 16.8%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  1.0 1.5 1.8 3.0 3.7  
Current Ratio  1.0 1.3 1.7 3.0 3.7  
Cash and cash equivalent  116.6 154.9 1,082.8 2,182.3 4,420.0  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  19.5 264.3 834.6 3,071.6 6,373.5  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  236 360 408 495 688  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  236 360 408 477 688  
EBIT / employee  202 320 341 441 659  
Net earnings / employee  152 248 261 346 522