CVR number 39709074
Industry 28.1110 Manufacture of engines and turbines, except aircraft, vehicle and cycle engines

United Wind Force ApS

 

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

Loading...

Loading...

Loading...

 
Loading...
Bankruptcy Risk 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Bankruptcy risk for industry  1.6% 1.6% 1.6% 1.6% 1.6%  
Bankruptcy risk  2.8% 4.6% 2.0% 1.3% 0.8%  
Credit score (0-100)  60 46 68 79 89  
Credit rating  BBB BBB A A AA  
Credit limit (kDKK)  0.0 0.0 0.3 44.9 380.1  
How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Gross profit  3,478 2,928 3,489 5,078 5,746  
EBITDA  1,151 -232 393 1,319 855  
EBIT  1,150 -238 388 1,303 840  
Pre-tax profit (PTP)  1,127.1 -256.6 348.1 1,225.0 837.0  
Net earnings  877.6 -206.5 268.7 936.0 648.5  
Pre-tax profit without non-rec. items  1,127 -257 348 1,225 837  
 
See the entire income statement

Balance sheet (kDKK) 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Tangible assets total  25.2 19.8 14.4 9.0 39.8  
Shareholders equity total  986 429 698 1,634 2,283  
Interest-bearing liabilities  308 408 385 374 427  
Balance sheet total (assets)  4,363 3,001 2,500 3,188 4,775  
Net Debt  -585 -100 -771 -1,030 -1,397  
 
See the entire balance sheet

Volume 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  3,478 2,928 3,489 5,078 5,746  
Gross profit growth  228.5% -15.8% 19.2% 45.6% 13.1%  
Employees  2 5 4 5 7  
Employee growth %  100.0% 150.0% -20.0% 25.0% 40.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  4,363 3,001 2,500 3,188 4,775  
Balance sheet change%  414.8% -31.2% -16.7% 27.5% 49.8%  
Added value  1,151.4 -232.4 393.3 1,308.2 854.5  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  23 -11 -11 -21 16  
Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  2.0 -1.0 1.0 2.0 3.0  

Profitability 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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 (%)  33.1% -8.1% 11.1% 25.7% 14.6%  
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 %  44.1% -6.4% 14.3% 46.0% 22.6%  
ROI %  158.0% -22.1% 41.0% 84.2% 37.9%  
ROE %  160.4% -29.2% 47.7% 80.3% 33.1%  

Solidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Equity ratio %  31.7% 14.3% 29.7% 51.3% 49.4%  
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, %  -50.8% 43.2% -195.9% -78.1% -163.5%  
Gearing %  31.3% 95.0% 55.1% 22.9% 18.7%  
Net interest  0 0 0 0 0  
Financing costs %  12.7% 5.8% 11.5% 21.7% 15.6%  

Liquidity 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Quick Ratio  1.4 1.0 1.4 2.4 1.9  
Current Ratio  1.3 1.1 1.4 2.5 2.0  
Cash and cash equivalent  893.6 508.5 1,155.0 1,403.7 1,824.1  

Capital use efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
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  935.6 381.9 686.4 1,885.1 2,403.4  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2019
2020/6
2020
2021/6
2021
2022/6
2022
2023/6
2023
2024/6
Net sales / employee  0 0 0 0 0  
Added value / employee  576 -46 98 262 122  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  576 -46 98 264 122  
EBIT / employee  575 -48 97 261 120  
Net earnings / employee  439 -41 67 187 93