Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Westwind Vejers 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   3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6% 3.6%   Bankruptcy risk   3.3% 3.4% 3.4% 3.5% 1.8% 3.0% 7.1% 7.1%   Credit score (0-100)   56 54 52 53 71 57 34 34   Credit rating   BBB BBB BBB BBB A BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 42.7 0.0 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   19,499 20,673 30,620 32,044 30,104 34,569 0.0 0.0   EBITDA   7,639 9,153 17,579 16,779 14,391 18,029 0.0 0.0   EBIT   7,639 9,153 17,579 16,779 14,202 17,763 0.0 0.0   Pre-tax profit (PTP)   6,367.1 7,417.0 14,018.0 13,584.0 15,163.7 18,705.8 0.0 0.0   Net earnings   6,367.1 7,417.0 14,018.0 13,584.0 11,827.7 14,590.3 0.0 0.0   Pre-tax profit without non-rec. items   7,639 9,153 17,579 16,779 15,164 18,706 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 0.0 720 884 0.0 0.0   Shareholders equity total   29,011 30,927 41,446 48,380 53,208 25,798 19,547 19,547   Interest-bearing liabilities   0.0 0.0 0.0 0.0 4,524 2,952 0.0 0.0   Balance sheet total (assets)   32,987 33,437 47,622 54,021 63,368 31,222 19,547 19,547   Net Debt   0.0 0.0 0.0 0.0 -7,054 -660 -19,547 -19,547     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   19,499 20,673 30,620 32,044 30,104 34,569 0.0 0.0   Gross profit growth   2.6% 6.0% 48.1% 4.7% -6.1% 14.8% -100.0% 0.0%   Employees   0 33 37 44 41 46 0 0   Employee growth %   -100.0% 0.0% 12.1% 18.9% -6.8% 12.2% -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)   32,987 33,437 47,622 54,021 63,368 31,222 19,547 19,547   Balance sheet change%   6.9% 1.4% 42.4% 13.4% 17.3% -50.7% -37.4% 0.0%   Added value   7,639.1 9,153.0 17,579.0 16,779.0 14,201.6 18,028.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,636 0 0 0 530 -101 -884 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 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 (%)   39.2% 44.3% 57.4% 52.4% 47.2% 51.4% 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 %   23.9% 27.6% 43.4% 33.0% 26.3% 40.0% 0.0% 0.0%   ROI %   25.5% 27.6% 43.4% 33.0% 27.7% 43.7% 0.0% 0.0%   ROE %   22.9% 24.7% 38.7% 30.2% 23.3% 36.9% 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% 84.0% 82.6% 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% -49.0% -3.7% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 8.5% 11.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 12.8% 5.1% 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 4.3 1.8 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 6.1 5.5 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 11,578.1 3,612.0 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   0.0 0.0 0.0 0.0 52,157.2 24,581.9 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   0 277 475 381 346 392 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 277 475 381 351 392 0 0   EBIT / employee   0 277 475 381 346 386 0 0   Net earnings / employee   0 225 379 309 288 317 0 0