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  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% 3.6% 3.6%   Bankruptcy risk   0.5% 2.1% 2.2% 2.3% 0.9% 0.8% 7.3% 7.1%   Credit score (0-100)   99 69 66 63 88 90 33 34   Credit rating   AAA A BBB BBB A AA BBB BBB   Credit limit (kDKK)   3,482.1 2.9 1.7 0.9 4,271.4 5,906.7 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   19,004 19,499 20,673 30,620 32,044 30,141 0.0 0.0   EBITDA   8,216 7,639 9,153 17,579 17,069 14,391 0.0 0.0   EBIT   7,604 7,639 9,153 17,579 16,779 14,202 0.0 0.0   Pre-tax profit (PTP)   8,056.1 6,367.1 7,416.5 14,018.4 17,414.9 15,163.7 0.0 0.0   Net earnings   6,284.3 6,367.1 7,416.5 14,018.4 13,584.4 11,827.7 0.0 0.0   Pre-tax profit without non-rec. items   8,056 7,639 9,153 17,579 17,415 15,164 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   1,636 0.0 0.0 0.0 401 720 0.0 0.0   Shareholders equity total   26,644 29,011 30,927 41,446 48,380 53,208 45,957 45,957   Interest-bearing liabilities   300 0.0 0.0 0.0 473 4,524 0.0 0.0   Balance sheet total (assets)   30,853 32,987 33,437 47,622 54,021 63,368 45,957 45,957   Net Debt   -2,273 0.0 0.0 0.0 -3,071 -7,054 -45,957 -45,957     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   19,004 19,499 20,673 30,620 32,044 30,141 0.0 0.0   Gross profit growth   3.9% 2.6% 6.0% 48.1% 4.6% -5.9% -100.0% 0.0%   Employees   35 0 0 0 44 41 0 0   Employee growth %   2.9% -100.0% 0.0% 0.0% 0.0% -6.8% -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)   30,853 32,987 33,437 47,622 54,021 63,368 45,957 45,957   Balance sheet change%   -5.0% 6.9% 1.4% 42.4% 13.4% 17.3% -27.5% 0.0%   Added value   8,215.9 7,639.1 9,153.2 17,579.0 16,778.7 14,391.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -851 -1,636 0 0 110 130 -720 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  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 (%)   40.0% 39.2% 44.3% 57.4% 52.4% 47.1% 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 %   26.3% 23.9% 27.6% 43.4% 34.8% 26.4% 0.0% 0.0%   ROI %   31.0% 25.5% 27.6% 43.4% 36.7% 29.0% 0.0% 0.0%   ROE %   23.5% 22.9% 24.7% 38.7% 30.2% 23.3% 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 %   86.4% 100.0% 100.0% 100.0% 89.6% 84.0% 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, %   -27.7% 0.0% 0.0% 0.0% -18.0% -49.0% 0.0% 0.0%   Gearing %   1.1% 0.0% 0.0% 0.0% 1.0% 8.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   187.9% 0.0% 0.0% 0.0% 119.6% 12.3% 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   1.1 0.0 0.0 0.0 5.5 4.3 0.0 0.0   Current Ratio   4.2 0.0 0.0 0.0 9.5 6.1 0.0 0.0   Cash and cash equivalent   2,573.7 0.0 0.0 0.0 3,544.3 11,578.1 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   13,286.4 0.0 0.0 0.0 47,816.6 52,157.2 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   235 0 0 0 381 351 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   235 0 0 0 388 351 0 0   EBIT / employee   217 0 0 0 381 346 0 0   Net earnings / employee   180 0 0 0 309 288 0 0