Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Søllested Vindkraft I/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2%   Bankruptcy risk   0.6% 0.6% 0.7% 0.8% 0.9% 0.8% 8.4% 7.5%   Credit score (0-100)   98 98 94 92 88 92 28 32   Credit rating   AA AA AA AA A AA BB BB   Credit limit (kDKK)   2,646.3 2,434.7 822.0 604.3 409.9 816.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,619 3,488 4,241 3,090 2,238 4,513 0.0 0.0   EBITDA   3,619 3,488 4,241 3,090 2,238 4,513 0.0 0.0   EBIT   2,217 2,087 2,840 1,692 840 3,115 0.0 0.0   Pre-tax profit (PTP)   2,216.2 2,074.1 2,819.4 1,531.1 698.4 2,924.0 0.0 0.0   Net earnings   2,216.2 2,074.1 2,819.4 1,531.1 698.4 2,924.0 0.0 0.0   Pre-tax profit without non-rec. items   2,216 2,074 2,819 1,531 698 2,924 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   23,379 21,978 20,577 19,118 17,720 16,322 0.0 0.0   Shareholders equity total   25,103 23,277 7,197 5,728 5,145 7,340 7,340 7,340   Interest-bearing liabilities   0.0 0.0 13,783 13,703 11,607 9,805 0.0 0.0   Balance sheet total (assets)   25,679 23,410 21,316 19,654 18,114 17,462 7,340 7,340   Net Debt   -1,312 -573 13,783 13,703 11,607 9,805 -7,340 -7,340     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   3,619 3,488 4,241 3,090 2,238 4,513 0.0 0.0   Gross profit growth   21.1% -3.6% 21.6% -27.1% -27.6% 101.6% -100.0% 0.0%   Employees   0 0 0 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)   25,679 23,410 21,316 19,654 18,114 17,462 7,340 7,340   Balance sheet change%   -1.5% -8.8% -8.9% -7.8% -7.8% -3.6% -58.0% 0.0%   Added value   3,618.6 3,488.3 4,240.9 3,090.3 2,238.4 4,512.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,802 -2,802 -2,802 -2,856 -2,796 -2,796 -16,322 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   61.3% 59.8% 67.0% 54.8% 37.5% 69.0% 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 %   8.6% 8.5% 12.7% 8.3% 4.5% 17.5% 0.0% 0.0%   ROI %   8.7% 8.6% 12.8% 8.4% 4.7% 18.4% 0.0% 0.0%   ROE %   8.7% 8.6% 18.5% 23.7% 12.8% 46.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   97.8% 99.4% 33.8% 29.1% 28.4% 42.0% 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, %   -36.3% -16.4% 325.0% 443.4% 518.5% 217.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 191.5% 239.2% 225.6% 133.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.3% 1.2% 1.3% 1.8% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   3.9 10.4 0.0 0.0 0.0 0.1 0.0 0.0   Current Ratio   3.9 10.4 0.0 0.0 0.0 0.1 0.0 0.0   Cash and cash equivalent   1,312.2 573.2 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,672.8 1,248.2 -13,431.2 -13,441.8 -12,574.8 -8,982.0 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 3,090 2,238 4,513 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 3,090 2,238 4,513 0 0   EBIT / employee   0 0 0 1,692 840 3,115 0 0   Net earnings / employee   0 0 0 1,531 698 2,924 0 0