Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LM Wind Power US Technology ApS 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.1% 1.1%   Bankruptcy risk   0.9% 0.4% 0.7% 2.6% 1.2% 0.9% 3.9% 3.9%   Credit score (0-100)   92 100 93 59 82 88 50 50   Credit rating   A AAA AA BBB A A BBB BBB   Credit limit (kDKK)   20,753.3 28,495.5 22,532.6 0.2 4,506.6 11,997.4 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   18,877 38,996 23,016 11,863 9,161 14,108 0.0 0.0   EBITDA   18,877 38,996 23,016 11,863 9,161 14,108 0.0 0.0   EBIT   -12,698 7,421 -8,559 -115,802 -9,160 -4,213 0.0 0.0   Pre-tax profit (PTP)   -12,699.0 7,418.0 -8,563.0 -115,809.0 -8,798.0 -1,695.0 0.0 0.0   Net earnings   -9,905.0 5,917.0 -5,941.0 -88,996.0 -5,031.0 -1,580.0 0.0 0.0   Pre-tax profit without non-rec. items   -12,699 7,418 -8,563 -115,809 -8,798 -1,695 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   268,140 274,057 254,149 165,152 160,122 158,542 158,492 158,492   Interest-bearing liabilities   3,759 5,034 42,726 37,210 12,166 3,406 0.0 0.0   Balance sheet total (assets)   345,046 350,770 351,038 220,386 182,667 172,602 158,492 158,492   Net Debt   3,759 5,034 42,726 37,210 12,166 3,406 -62,305 -62,305     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   18,877 38,996 23,016 11,863 9,161 14,108 0.0 0.0   Gross profit growth   0.0% 106.6% -41.0% -48.5% -22.8% 54.0% -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)   345,046 350,770 351,038 220,386 182,667 172,602 158,492 158,492   Balance sheet change%   -5.7% 1.7% 0.1% -37.2% -17.1% -5.5% -8.2% 0.0%   Added value   18,877.0 38,996.0 23,016.0 11,863.0 118,505.0 14,108.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -63,149 -63,150 -63,151 -255,329 -36,642 -36,642 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 -1.0 -2.0 -3.0 -4.0 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 (%)   -67.3% 19.0% -37.2% -976.2% -100.0% -29.9% 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 %   -3.6% 2.1% -2.4% -40.5% -4.4% 0.1% 0.0% 0.0%   ROI %   -3.6% 2.2% -2.5% -40.6% -4.4% 0.1% 0.0% 0.0%   ROE %   -3.6% 2.2% -2.2% -42.4% -3.1% -1.0% 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 %   77.7% 78.1% 72.4% 74.9% 87.7% 91.9% 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, %   19.9% 12.9% 185.6% 313.7% 132.8% 24.1% 0.0% 0.0%   Gearing %   1.4% 1.8% 16.8% 22.5% 7.6% 2.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.1% 0.0% 0.0% 0.0% 23.3% 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   3.2 4.5 2.0 2.4 5.6 11.0 0.0 0.0   Current Ratio   3.2 4.5 2.0 2.4 5.6 11.0 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   14,612.0 45,610.0 46,172.0 50,337.0 55,983.0 69,483.0 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