Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FAIRWIND A/S 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  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   1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8% 1.8%   Bankruptcy risk   0.7% 3.4% 0.6% 0.6% 0.9% 1.6% 19.5% 19.4%   Credit score (0-100)   95 56 97 98 88 73 6 6   Credit rating   AA BBB AA AA A A B B   Credit limit (mDKK)   8.6 0.0 12.6 16.9 9.8 0.3 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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   291 468 499 522 491 512 512 512   Gross profit   57.3 17.3 168 144 67.5 42.2 0.0 0.0   EBITDA   15.3 -33.9 14.8 24.0 1.7 -31.2 0.0 0.0   EBIT   3.4 -48.8 -0.5 23.0 -0.1 -32.6 0.0 0.0   Pre-tax profit (PTP)   13.4 2.3 7.9 44.4 -1.2 16.1 0.0 0.0   Net earnings   14.2 13.6 13.2 41.9 5.5 8.3 0.0 0.0   Pre-tax profit without non-rec. items   13.4 2.3 7.9 44.4 -1.2 16.1 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   27.5 22.8 16.5 1.0 2.3 4.6 0.0 0.0   Shareholders equity total   80.3 97.1 92.7 131 131 131 -30.3 -30.3   Interest-bearing liabilities   166 230 195 217 311 329 30.3 30.3   Balance sheet total (assets)   327 460 354 431 531 567 0.0 0.0   Net Debt   164 224 188 211 304 326 30.3 30.3     See the entire balance sheet 1.0 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   291 468 499 522 491 512 512 512   Net sales growth   -13.8% 61.1% 6.6% 4.6% -5.9% 4.2% 0.0% 0.0%   Gross profit   57.3 17.3 168 144 67.5 42.2 0.0 0.0   Gross profit growth   7.2% -69.9% 871.3% -14.0% -53.3% -37.4% -100.0% 0.0%   Employees   47 92 344 238 124 130 0 0   Employee growth %   -44.7% 95.7% 273.9% -30.8% -47.9% 4.8% -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)   327 460 354 431 531 567 0 0   Balance sheet change%   22.3% 40.9% -23.0% 21.6% 23.2% 6.7% -100.0% 0.0%   Added value   15.3 -33.9 14.8 24.0 0.9 -31.2 0.0 0.0   Added value %   5.3% -7.2% 3.0% 4.6% 0.2% -6.1% 0.0% 0.0%   Investments   0 -20 -22 -17 -0 1 -5 0   Net sales trend   -1.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   EBIT trend   2.0 -1.0 -2.0 1.0 -1.0 -2.0 0.0 0.0   1.0 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 %   5.3% -7.2% 3.0% 4.6% 0.3% -6.1% 0.0% 0.0%   EBIT %   1.2% -10.4% -0.1% 4.4% -0.0% -6.4% 0.0% 0.0%   EBIT to gross profit (%)   6.0% -282.7% -0.3% 16.0% -0.1% -77.1% 0.0% 0.0%   Net Earnings %   4.9% 2.9% 2.6% 8.0% 1.1% 1.6% 0.0% 0.0%   Profit before depreciation and extraordinary items %   9.0% 6.1% 5.7% 8.2% 1.5% 1.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   4.6% 0.5% 1.6% 8.5% -0.2% 3.1% 0.0% 0.0%   ROA %   7.0% 1.6% 7.2% 14.0% 7.2% 9.7% 0.0% 0.0%   ROI %   9.0% 2.2% 9.5% 17.3% 8.8% 11.8% 0.0% 0.0%   ROE %   19.2% 15.3% 13.9% 37.6% 4.2% 6.3% 0.0% 0.0%   1.0 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 %   27.3% 23.0% 28.2% 30.3% 24.8% 23.2% -100.0% -100.0%   Relative indebtedness %   83.8% 77.5% 52.4% 57.5% 81.3% 85.1% 5.9% 5.9%   Relative net indebtedness %   83.3% 76.3% 51.1% 56.3% 79.8% 84.6% 5.9% 5.9%   Net int. bear. debt to EBITDA, %   1,076.7% -660.8% 1,270.1% 876.8% 18,174.6% -1,047.1% 0.0% 0.0%   Gearing %   206.5% 236.7% 210.3% 166.2% 236.8% 250.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.8% 2.1% 10.0% 5.1% 13.6% 11.5% 0.0% 0.0%   1.0 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   1.0 0.9 0.9 1.4 1.2 0.9 0.0 0.0   Current Ratio   1.0 0.9 0.9 1.4 1.2 0.9 0.0 0.0   Cash and cash equivalent   1.4 5.6 6.8 6.3 7.4 2.4 0.0 0.0   1.0 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)   124.7 85.4 35.9 49.4 80.2 52.9 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 420.4 57.2 62.5 64.1 0.0 0.0   Current assets / Net sales %   76.0% 66.6% 42.4% 53.6% 79.7% 71.1% 0.0% 0.0%   Net working capital   -3.5 -33.9 -34.8 76.8 68.8 -24.9 -15.1 -15.1   Net working capital %   -1.2% -7.2% -7.0% 14.7% 14.0% -4.9% -3.0% -3.0%   1.0 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   6 5 1 2 4 4 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 -1 -0 0 -0 -0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0