Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JUCCAS Wind Denmark 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  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   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   1.7% 1.3% 1.4% 1.2% 1.2% 1.1% 7.6% 7.5%   Credit score (0-100)   75 79 76 81 80 85 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   6.0 51.7 33.0 356.6 156.6 417.3 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   4,066 2,722 2,358 8,663 4,236 3,995 0.0 0.0   EBITDA   4,066 2,722 2,358 8,663 4,236 3,995 0.0 0.0   EBIT   2,606 1,263 898 7,203 2,776 2,535 0.0 0.0   Pre-tax profit (PTP)   2,300.9 1,020.3 693.4 7,055.3 2,338.2 2,048.2 0.0 0.0   Net earnings   1,794.7 795.8 540.9 5,503.0 1,823.8 1,597.4 0.0 0.0   Pre-tax profit without non-rec. items   2,301 1,020 693 6,887 2,115 1,808 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   23,389 21,929 20,469 19,009 17,549 16,089 0.0 0.0   Shareholders equity total   3,101 3,896 4,437 9,940 5,764 7,361 7,311 7,311   Interest-bearing liabilities   26,286 23,224 20,061 13,697 13,760 11,860 0.0 0.0   Balance sheet total (assets)   31,221 29,270 26,878 28,364 23,979 23,919 7,311 7,311   Net Debt   26,077 23,187 20,024 10,973 13,760 11,583 -7,311 -7,311     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   4,066 2,722 2,358 8,663 4,236 3,995 0.0 0.0   Gross profit growth   0.0% -33.0% -13.4% 267.3% -51.1% -5.7% -100.0% 0.0%   Employees   0 0 0 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -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)   31,221 29,270 26,878 28,364 23,979 23,919 7,311 7,311   Balance sheet change%   178.5% -6.2% -8.2% 5.5% -15.5% -0.2% -69.4% 0.0%   Added value   4,065.9 2,722.5 2,358.4 8,662.7 4,235.9 3,994.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   21,929 -2,920 -2,920 -2,920 -2,920 -2,920 -16,089 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 (%)   64.1% 46.4% 38.1% 83.1% 65.5% 63.5% 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 %   13.3% 5.0% 3.9% 26.1% 10.6% 10.6% 0.0% 0.0%   ROI %   13.6% 5.2% 4.1% 28.2% 11.9% 12.1% 0.0% 0.0%   ROE %   81.5% 22.7% 13.0% 76.6% 23.2% 24.3% 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 %   9.9% 13.3% 16.5% 35.0% 24.0% 30.8% 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, %   641.3% 851.7% 849.0% 126.7% 324.8% 290.0% 0.0% 0.0%   Gearing %   847.8% 596.0% 452.1% 137.8% 238.7% 161.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 2.0% 1.9% 1.9% 4.8% 5.8% 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   0.1 0.1 0.1 0.9 0.2 0.3 0.0 0.0   Current Ratio   0.1 0.1 0.1 0.9 0.2 0.3 0.0 0.0   Cash and cash equivalent   209.8 37.1 36.8 2,724.0 0.0 277.0 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   -9,827.8 -8,610.9 -6,824.1 -264.9 -3,994.3 -3,304.6 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   0 0 0 8,663 4,236 3,995 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 8,663 4,236 3,995 0 0   EBIT / employee   0 0 0 7,203 2,776 2,535 0 0   Net earnings / employee   0 0 0 5,503 1,824 1,597 0 0