Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

KVA VIND 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6%   Bankruptcy risk   3.7% 2.9% 1.0% 10.4% 24.2% 16.0% 20.4% 17.2%   Credit score (0-100)   54 60 87 25 3 11 5 9   Credit rating   BBB BBB A BB B BB B BB   Credit limit (kDKK)   0.0 0.0 193.3 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,553 737 1,648 143 -279 36.5 0.0 0.0   EBITDA   -29.2 -235 947 -1,631 -723 36.5 0.0 0.0   EBIT   -295 -668 568 -2,335 -723 36.5 0.0 0.0   Pre-tax profit (PTP)   -251.7 -692.6 407.2 -2,376.5 -727.8 40.6 0.0 0.0   Net earnings   -207.3 -692.6 460.3 -2,360.7 -727.8 31.7 0.0 0.0   Pre-tax profit without non-rec. items   -252 -693 407 -2,376 -728 40.6 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   175 142 116 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,514 2,821 3,281 1,021 293 171 -329 -329   Interest-bearing liabilities   5,442 1,908 2,622 26.8 0.0 0.0 329 329   Balance sheet total (assets)   9,860 5,411 6,824 1,442 332 198 0.0 0.0   Net Debt   5,442 1,908 2,622 26.8 0.0 0.0 329 329     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   1,553 737 1,648 143 -279 36.5 0.0 0.0   Gross profit growth   0.0% -52.5% 123.6% -91.3% 0.0% 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)   9,860 5,411 6,824 1,442 332 198 0 0   Balance sheet change%   0.0% -45.1% 26.1% -78.9% -77.0% -40.3% -100.0% 0.0%   Added value   -29.2 -235.2 946.7 -1,630.7 -19.0 36.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   586 58 -220 -2,206 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   -1.0 -2.0 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   -19.0% -90.6% 34.4% -1,633.9% 259.0% 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 %   -2.5% -8.7% 9.3% -53.5% -81.3% 15.8% 0.0% 0.0%   ROI %   -2.7% -9.8% 10.7% -63.4% -107.7% 18.1% 0.0% 0.0%   ROE %   -5.9% -21.9% 15.1% -109.7% -110.8% 13.7% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   35.6% 52.1% 48.1% 70.8% 88.1% 86.1% -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, %   -18,648.1% -811.1% 277.0% -1.6% 0.0% 0.0% 0.0% 0.0%   Gearing %   154.9% 67.6% 79.9% 2.6% 0.0% 0.0% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.7% 7.1% 12.6% 46.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.9 0.4 0.2 0.3 8.4 7.2 0.0 0.0   Current Ratio   1.4 1.6 1.1 0.3 8.4 7.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   2,662.2 1,478.5 267.0 -278.3 292.8 170.8 -164.6 -164.6   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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