Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIND INVESTMENT 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% 0.3% 0.3%   Bankruptcy risk   1.2% 1.3% 1.0% 5.0% 3.4% 3.3% 8.3% 8.3%   Credit score (0-100)   84 81 86 42 54 53 29 29   Credit rating   A A A BBB BBB BBB BB BB   Credit limit (kDKK)   2,390.3 2,121.0 8,677.0 0.0 0.0 0.0 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   -1,902 -1,760 -374 -70.5 -79.4 31,307 0.0 0.0   EBITDA   -1,902 -1,760 -374 -70.5 -79.4 31,307 0.0 0.0   EBIT   -1,902 -1,760 -374 -70.5 -79.4 31,307 0.0 0.0   Pre-tax profit (PTP)   1,904.5 40,593.2 -2,666.9 -1,305.6 -1,694.8 43,452.6 0.0 0.0   Net earnings   2,342.7 41,080.1 -2,666.9 -1,392.3 -1,733.9 33,882.7 0.0 0.0   Pre-tax profit without non-rec. items   1,904 40,593 -2,667 -1,306 -1,695 43,453 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   99,305 140,385 137,718 136,326 134,592 8,475 8,350 8,350   Interest-bearing liabilities   26,014 28,852 165 169 174 179 0.0 0.0   Balance sheet total (assets)   127,883 170,069 138,000 136,945 134,928 18,396 8,350 8,350   Net Debt   25,979 21,251 -49,511 -8,922 -129,857 -9,095 -8,350 -8,350     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   -1,902 -1,760 -374 -70.5 -79.4 31,307 0.0 0.0   Gross profit growth   12.3% 7.4% 78.7% 81.1% -12.5% 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)   127,883 170,069 138,000 136,945 134,928 18,396 8,350 8,350   Balance sheet change%   -8.7% 33.0% -18.9% -0.8% -1.5% -86.4% -54.6% 0.0%   Added value   -1,901.6 -1,760.3 -374.3 -70.5 -79.4 31,307.3 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 0 0 0 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 -5.0 -5.0 -5.0 1.0 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% 100.0% 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 %   2.1% 27.6% -1.6% -0.5% -1.2% 56.7% 0.0% 0.0%   ROI %   2.1% 27.9% -1.6% -0.5% -1.2% 60.6% 0.0% 0.0%   ROE %   2.4% 34.3% -1.9% -1.0% -1.3% 47.4% 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% 82.5% 99.8% 99.5% 99.8% 46.1% 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, %   -1,366.1% -1,207.3% 13,229.4% 12,647.0% 163,545.8% -29.1% 0.0% 0.0%   Gearing %   26.2% 20.6% 0.1% 0.1% 0.1% 2.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.8% 1.7% 0.9% 404.0% 15.6% 13.9% 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   0.3 0.3 179.2 245.4 625.3 1.4 0.0 0.0   Current Ratio   0.3 0.3 179.2 245.4 625.3 1.4 0.0 0.0   Cash and cash equivalent   34.7 7,600.8 49,675.8 9,091.7 130,031.3 9,274.7 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   -18,715.6 -20,450.9 50,233.1 129,851.8 130,035.4 3,842.0 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