Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WESTWIND WEBSHOP 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% 1.5% 5.6%   Bankruptcy risk   13.4% 8.1% 3.8% 2.7% 8.5% 7.4% 13.0% 10.5%   Credit score (0-100)   18 31 51 58 28 32 18 23   Credit rating   BB BB BBB BBB BB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 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)  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   588 242 522 797 330 510 0.0 0.0   EBITDA   291 103 522 797 20.4 284 0.0 0.0   EBIT   279 93.2 521 797 20.4 284 0.0 0.0   Pre-tax profit (PTP)   277.1 92.8 525.5 816.2 42.4 313.0 0.0 0.0   Net earnings   277.1 174.8 409.8 636.7 33.1 244.2 0.0 0.0   Pre-tax profit without non-rec. items   277 92.8 525 816 42.4 313 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   11.8 1.6 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -86.4 88.5 498 1,135 1,168 1,412 1,012 1,012   Interest-bearing liabilities   0.0 0.0 0.0 117 103 651 0.0 0.0   Balance sheet total (assets)   256 355 1,049 1,948 1,757 2,476 1,012 1,012   Net Debt   -47.7 -196 -295 -25.7 -125 211 -1,012 -1,012     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   588 242 522 797 330 510 0.0 0.0   Gross profit growth   93.8% -58.9% 115.9% 52.7% -58.6% 54.6% -100.0% 0.0%   Employees   1 1 0 0 1 1 0 0   Employee growth %   0.0% 0.0% -100.0% 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)   256 355 1,049 1,948 1,757 2,476 1,012 1,012   Balance sheet change%   54.8% 38.6% 195.4% 85.8% -9.8% 40.9% -59.1% 0.0%   Added value   291.2 103.4 522.3 797.5 20.4 283.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -23 -21 -3 0 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 3.0 4.0 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 (%)   47.5% 38.5% 99.7% 100.0% 6.2% 55.7% 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 %   64.4% 26.7% 75.0% 54.7% 2.4% 14.8% 0.0% 0.0%   ROI %   207.0% 210.7% 179.4% 93.6% 3.6% 18.8% 0.0% 0.0%   ROE %   131.4% 101.5% 139.7% 78.0% 2.9% 18.9% 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 %   -25.2% 24.9% 47.5% 58.3% 66.5% 57.0% 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, %   -16.4% -189.7% -56.5% -3.2% -613.0% 74.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 10.3% 8.8% 46.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.6% 0.0% 0.0% 5.1% 2.4% 0.0% 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   0.6 1.2 0.6 0.6 2.8 2.2 0.0 0.0   Current Ratio   0.7 1.3 0.6 0.7 3.0 2.3 0.0 0.0   Cash and cash equivalent   47.7 196.2 295.1 143.0 227.7 440.1 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   -98.2 86.9 -206.3 -241.4 1,168.0 1,412.2 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   291 103 0 0 20 284 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   291 103 0 0 20 284 0 0   EBIT / employee   279 93 0 0 20 284 0 0   Net earnings / employee   277 175 0 0 33 244 0 0