Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Westwind Holding ApS - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   3.3% 3.4% 3.3% 3.4% 1.2% 1.2% 4.7% 4.6%   Credit score (0-100)   56 53 53 54 81 81 46 46   Credit rating   BBB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 3,037.0 2,371.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   27,487 29,693 40,661 42,931 56,158 63,966 0.0 0.0   EBITDA   8,704 11,246 19,807 17,804 23,140 29,879 0.0 0.0   EBIT   8,704 11,246 19,807 17,804 20,502 27,463 0.0 0.0   Pre-tax profit (PTP)   8,560.0 10,403.0 19,039.0 17,304.0 21,932.9 29,322.6 0.0 0.0   Net earnings   8,560.0 10,403.0 19,039.0 17,304.0 17,023.2 22,982.8 0.0 0.0   Pre-tax profit without non-rec. items   8,704 11,246 19,807 17,804 21,933 29,323 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 37,108 53,952 0.0 0.0   Shareholders equity total   42,876 48,285 62,324 69,577 82,954 96,093 77,765 77,765   Interest-bearing liabilities   0.0 0.0 0.0 0.0 4,601 2,640 0.0 0.0   Balance sheet total (assets)   59,435 58,819 72,400 80,369 99,841 108,157 77,765 77,765   Net Debt   0.0 0.0 0.0 0.0 -14,364 -7,233 -76,252 -76,252     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   27,487 29,693 40,661 42,931 56,158 63,966 0.0 0.0   Gross profit growth   0.0% 8.0% 36.9% 5.6% 30.8% 13.9% -100.0% 0.0%   Employees   48 48 55 66 92 96 0 0   Employee growth %   0.0% 0.0% 14.6% 20.0% 39.4% 4.3% -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)   59,435 58,819 72,400 80,369 99,841 108,157 77,765 77,765   Balance sheet change%   0.0% -1.0% 23.1% 11.0% 24.2% 8.3% -28.1% 0.0%   Added value   8,704.0 11,246.0 19,807.0 17,804.0 20,502.2 29,878.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 36,406 14,004 -53,952 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   31.7% 37.9% 48.7% 41.5% 36.5% 42.9% 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 %   14.6% 19.0% 30.2% 23.3% 24.9% 28.7% 0.0% 0.0%   ROI %   14.6% 19.0% 30.2% 23.3% 26.5% 31.6% 0.0% 0.0%   ROE %   20.0% 22.8% 34.4% 26.2% 23.0% 27.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 83.4% 89.2% 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, %   0.0% 0.0% 0.0% 0.0% -62.1% -24.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 5.5% 2.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 20.6% 13.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 2.0 1.3 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 4.3 4.7 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 18,964.3 9,872.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   0.0 0.0 0.0 0.0 41,044.8 35,506.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   181 234 360 270 223 311 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   181 234 360 270 252 311 0 0   EBIT / employee   181 234 360 270 223 286 0 0   Net earnings / employee   178 217 346 262 185 239 0 0