Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Vattenfall Vindkraft Vesterhav Syd P/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  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   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   5.2% 9.1% 3.2% 4.8% 3.6% 1.3% 6.6% 6.6%   Credit score (0-100)   44 28 55 43 52 78 36 36   Credit rating   BBB BB BBB BBB BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 29,717.4 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   -849 -82,919 -1,258 -991 -6,000 7,011 0.0 0.0   EBITDA   -849 -82,919 -1,258 -991 -6,000 7,011 0.0 0.0   EBIT   -849 -82,919 -1,258 -991 -6,000 -3,912 0.0 0.0   Pre-tax profit (PTP)   -1,018.0 -83,412.0 -1,614.0 -1,412.0 -7,880.0 28,225.0 0.0 0.0   Net earnings   -1,018.0 -83,412.0 -1,614.0 -1,412.0 -7,880.0 28,225.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,018 -83,412 -1,614 -1,412 -7,880 28,225 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   133,906 182,073 290,528 326,210 953,884 2,581,269 0.0 0.0   Shareholders equity total   49,243 75,831 174,217 172,805 664,925 2,775,187 2,774,405 2,774,405   Interest-bearing liabilities   45,906 53,551 63,580 127 20.4 5,762 0.0 0.0   Balance sheet total (assets)   191,072 191,846 292,925 327,048 961,239 3,479,298 2,774,405 2,774,405   Net Debt   45,906 53,551 63,580 127 20.4 5,762 -2,774,405 -2,774,405     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   -849 -82,919 -1,258 -991 -6,000 7,011 0.0 0.0   Gross profit growth   -277.3% -9,666.7% 98.5% 21.2% -505.4% 0.0% -100.0% 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)   191,072 191,846 292,925 327,048 961,239 3,479,298 2,774,405 2,774,405   Balance sheet change%   263.4% 0.4% 52.7% 11.6% 193.9% 262.0% -20.3% 0.0%   Added value   -849.0 -82,919.0 -1,258.0 -991.0 -6,000.0 7,011.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   82,462 48,167 108,455 35,682 627,674 1,616,462 -2,581,269 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  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 (%)   100.0% 100.0% 100.0% 100.0% 100.0% -55.8% 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 %   -0.6% -43.3% -0.5% -0.3% -0.9% 1.3% 0.0% 0.0%   ROI %   -1.1% -73.9% -0.6% -0.5% -1.3% 1.6% 0.0% 0.0%   ROE %   -4.1% -133.4% -1.3% -0.8% -1.9% 1.6% 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 %   25.8% 39.5% 59.5% 52.8% 69.2% 79.8% 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, %   -5,407.1% -64.6% -5,054.1% -12.8% -0.3% 82.2% 0.0% 0.0%   Gearing %   93.2% 70.6% 36.5% 0.1% 0.0% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.5% 1.0% 0.7% 1.3% 3,004.3% 35.6% 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   0.4 0.1 0.0 0.0 0.0 1.9 0.0 0.0   Current Ratio   0.4 0.1 0.0 0.0 0.0 1.9 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -84,663.0 -106,242.0 -111,677.0 -148,771.0 -284,326.0 423,304.0 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  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   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