Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Grene Wind Industry Supplies 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% 1.3% 1.3%   Bankruptcy risk   0.6% 2.1% 2.1% 2.1% 0.6% 0.5% 4.6% 4.6%   Credit score (0-100)   98 68 67 66 97 99 46 46   Credit rating   AA A A A AA AAA BBB BBB   Credit limit (kDKK)   4,885.7 3.5 4.0 4.1 5,971.4 7,287.7 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   19,887 22,728 29,941 32,698 24,157 30,773 0.0 0.0   EBITDA   12,501 22,728 29,941 32,698 7,232 12,072 0.0 0.0   EBIT   8,939 22,728 29,941 32,698 6,023 10,228 0.0 0.0   Pre-tax profit (PTP)   10,446.0 9,438.0 15,880.0 18,379.0 11,508.0 11,535.0 0.0 0.0   Net earnings   7,746.0 9,438.0 15,880.0 18,379.0 10,844.0 10,417.0 0.0 0.0   Pre-tax profit without non-rec. items   10,446 22,728 29,941 32,698 11,508 11,535 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   565 0.0 0.0 0.0 27,487 30,829 0.0 0.0   Shareholders equity total   39,860 49,329 52,339 42,166 52,480 61,617 40,910 40,910   Interest-bearing liabilities   23,022 0.0 0.0 0.0 121,203 131,930 0.0 0.0   Balance sheet total (assets)   73,357 69,502 97,015 107,074 197,275 211,951 40,910 40,910   Net Debt   18,207 0.0 0.0 0.0 117,326 129,320 -40,185 -40,185     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   19,887 22,728 29,941 32,698 24,157 30,773 0.0 0.0   Gross profit growth   -37.6% 14.3% 31.7% 9.2% -26.1% 27.4% -100.0% 0.0%   Employees   12 14 17 23 26 32 0 0   Employee growth %   0.0% 16.7% 21.4% 35.3% 13.0% 23.1% -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)   73,357 69,502 97,015 107,074 197,275 211,951 40,910 40,910   Balance sheet change%   -26.8% -5.3% 39.6% 10.4% 84.2% 7.4% -80.7% 0.0%   Added value   12,501.0 22,728.0 29,941.0 32,698.0 6,023.0 12,072.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6,617 -4,065 0 0 27,394 1,107 -30,829 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 5.0 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 (%)   44.9% 100.0% 100.0% 100.0% 24.9% 33.2% 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 %   15.0% 31.8% 36.0% 32.0% 9.3% 8.6% 0.0% 0.0%   ROI %   17.4% 34.3% 36.0% 32.0% 10.1% 9.5% 0.0% 0.0%   ROE %   21.0% 21.2% 31.2% 38.9% 22.9% 18.3% 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 %   54.3% 100.0% 100.0% 100.0% 26.6% 29.1% 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, %   145.6% 0.0% 0.0% 0.0% 1,622.3% 1,071.2% 0.0% 0.0%   Gearing %   57.8% 0.0% 0.0% 0.0% 231.0% 214.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.8% 0.0% 0.0% 0.0% 4.4% 4.7% 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   1.2 0.0 0.0 0.0 0.5 0.8 0.0 0.0   Current Ratio   1.9 0.0 0.0 0.0 1.1 1.1 0.0 0.0   Cash and cash equivalent   4,815.0 0.0 0.0 0.0 3,877.0 2,610.0 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   28,769.0 0.0 0.0 0.0 7,383.0 14,068.0 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   1,042 1,623 1,761 1,422 232 377 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,042 1,623 1,761 1,422 278 377 0 0   EBIT / employee   745 1,623 1,761 1,422 232 320 0 0   Net earnings / employee   646 674 934 799 417 326 0 0