Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FAIRWIND A/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Bankruptcy risk for industry   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   0.0% 0.0% 0.0% 0.0% 0.9% 1.5% 3.9% 3.8%   Credit score (0-100)   0 0 0 0 90 78 51 51   Credit rating   N/A N/A N/A N/A A A BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 8.1 0.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0 0 684 649 649 649   Gross profit   0.0 0.0 0.0 0.0 100 107 0.0 0.0   EBITDA   0.0 0.0 0.0 0.0 43.5 43.8 0.0 0.0   EBIT   0.0 0.0 0.0 0.0 29.0 27.1 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 0.0 0.0 21.6 18.1 0.0 0.0   Net earnings   0.0 0.0 0.0 0.0 15.4 14.2 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 0.0 0.0 21.6 18.1 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Tangible assets total   0.0 0.0 0.0 0.0 27.5 37.7 0.0 0.0   Shareholders equity total   0.0 0.0 0.0 0.0 68.0 80.3 79.6 79.6   Interest-bearing liabilities   0.0 0.0 0.0 0.0 115 138 0.0 0.0   Balance sheet total (assets)   0.0 0.0 0.0 0.0 294 378 79.6 79.6   Net Debt   0.0 0.0 0.0 0.0 88.6 131 -59.6 -59.6     See the entire balance sheet 1.0 Volume  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales   0 0 0 0 684 649 649 649   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% -5.2% 0.0% 0.0%   Gross profit   0.0 0.0 0.0 0.0 100 107 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 0.0% 0.0% 6.4% -100.0% 0.0%   Employees   0 0 0 0 493 451 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -8.5% -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)   0 0 0 0 294 378 80 80   Balance sheet change%   0.0% 0.0% 0.0% 0.0% 0.0% 28.5% -78.9% 0.0%   Added value   0.0 0.0 0.0 0.0 29.0 43.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 4.2% 6.7% 0.0% 0.0%   Investments   0 0 0 0 35 -8 -38 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 -1.0 0.0 0.0   EBIT trend   0.0 0.0 0.0 0.0 1.0 2.0 0.0 0.0   1.0 Profitability  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 6.4% 6.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 4.2% 4.2% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 0.0% 0.0% 0.0% 28.9% 25.3% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 2.3% 2.2% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 4.4% 4.8% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 3.2% 2.8% 0.0% 0.0%   ROA %   0.0% 0.0% 0.0% 0.0% 10.3% 8.3% 0.0% 0.0%   ROI %   0.0% 0.0% 0.0% 0.0% 16.1% 13.5% 0.0% 0.0%   ROE %   0.0% 0.0% 0.0% 0.0% 22.7% 19.2% 0.0% 0.0%   1.0 Solidity  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Equity ratio %   0.0% 0.0% 0.0% 0.0% 25.3% 23.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 32.4% 44.7% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 28.5% 43.7% -9.2% -9.2%   Net int. bear. debt to EBITDA, %   0.0% 0.0% 0.0% 0.0% 203.8% 300.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 169.8% 171.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 15.1% 7.8% 0.0% 0.0%   1.0 Liquidity  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.2 1.2 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.2 1.2 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 26.8 6.5 0.0 0.0   1.0 Capital use efficiency  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 79.1 118.1 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% 35.7% 49.2% 9.2% 9.2%   Net working capital   0.0 0.0 0.0 0.0 32.3 48.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 4.7% 7.5% 0.0% 0.0%   1.0 Employee efficiency  2013 N/A 2014 N/A 2015 N/A 2016 N/A 2017 2017/12 2018 2018/12 2019e N/A 2020e N/A Net sales / employee   0 0 0 0 1 1 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