Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C. KIRK VINDMØLLER A/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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2% 0.2%   Bankruptcy risk   1.9% 1.6% 1.7% 1.8% 1.6% 1.4% 10.2% 10.0%   Credit score (0-100)   71 76 72 70 74 77 24 25   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.2 2.0 1.0 0.6 6.8 23.8 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   232 217 161 147 919 378 0.0 0.0   EBITDA   232 217 161 147 919 378 0.0 0.0   EBIT   30.3 15.1 -41.2 -55.2 718 176 0.0 0.0   Pre-tax profit (PTP)   110.3 302.5 139.4 193.1 1,850.0 433.8 0.0 0.0   Net earnings   86.1 236.0 108.8 150.6 1,443.0 339.0 0.0 0.0   Pre-tax profit without non-rec. items   110 303 139 193 1,850 434 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   2,106 1,904 1,703 1,501 1,299 1,097 0.0 0.0   Shareholders equity total   923 1,159 1,268 1,419 2,862 3,201 701 701   Interest-bearing liabilities   3,881 3,796 3,259 2,601 605 115 0.0 0.0   Balance sheet total (assets)   5,312 5,463 5,016 4,478 3,881 3,693 701 701   Net Debt   3,774 3,793 3,148 2,329 489 -136 -701 -701     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   232 217 161 147 919 378 0.0 0.0   Gross profit growth   -0.2% -6.6% -25.9% -8.7% 527.2% -58.9% -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)   5,312 5,463 5,016 4,478 3,881 3,693 701 701   Balance sheet change%   0.3% 2.8% -8.2% -10.7% -13.3% -4.8% -81.0% 0.0%   Added value   232.1 216.9 160.6 146.6 919.4 377.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -404 -404 -404 -404 -404 -404 -1,097 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 -1.0 -2.0 1.0 2.0 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 (%)   13.1% 7.0% -25.6% -37.6% 78.1% 46.6% 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 %   5.0% 8.4% 5.3% 4.7% 44.6% 11.6% 0.0% 0.0%   ROI %   5.0% 8.4% 5.3% 4.7% 44.8% 11.7% 0.0% 0.0%   ROE %   9.8% 22.7% 9.0% 11.2% 67.4% 11.2% 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 %   17.4% 21.2% 25.3% 31.7% 73.7% 86.7% 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, %   1,626.2% 1,749.0% 1,960.4% 1,588.7% 53.2% -35.9% 0.0% 0.0%   Gearing %   420.3% 327.4% 257.0% 183.3% 21.1% 3.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.9% 3.9% 3.9% 1.0% 0.9% 1.6% 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   0.0 4.1 8.8 14.6 0.4 2.7 0.0 0.0   Current Ratio   0.0 4.1 8.8 14.6 0.4 2.7 0.0 0.0   Cash and cash equivalent   107.3 2.9 110.5 272.1 116.1 250.6 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   -3,749.6 47.2 117.0 257.3 -395.9 272.2 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