Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WIND EL 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.0%   Bankruptcy risk   3.6% 11.9% 9.1% 9.4% 9.8% 17.6% 20.0% 15.4%   Credit score (0-100)   54 21 27 25 24 8 6 13   Credit rating   BBB BB BB BB BB B B 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,226 673 530 494 494 76.2 0.0 0.0   EBITDA   381 -222 -1.0 -29.7 -16.4 -70.7 0.0 0.0   EBIT   381 -222 -1.0 -29.7 -16.4 -70.7 0.0 0.0   Pre-tax profit (PTP)   386.4 -221.0 -6.9 -37.6 -24.4 -72.5 0.0 0.0   Net earnings   300.7 -218.2 -6.9 -27.8 -24.4 -72.5 0.0 0.0   Pre-tax profit without non-rec. items   386 -221 -6.9 -37.6 -24.4 -72.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   475 -43.2 -50.1 -77.9 -102 443 220 220   Interest-bearing liabilities   38.6 136 248 240 241 1.1 0.0 0.0   Balance sheet total (assets)   871 292 419 283 223 476 220 220   Net Debt   -452 34.5 95.3 188 175 -426 -220 -220     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,226 673 530 494 494 76.2 0.0 0.0   Gross profit growth   63.7% -45.1% -21.2% -6.8% -0.0% -84.6% -100.0% 0.0%   Employees   2 2 1 1 1 1 0 0   Employee growth %   0.0% 0.0% -50.0% 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)   871 292 419 283 223 476 220 220   Balance sheet change%   97.5% -66.5% 43.7% -32.4% -21.2% 113.1% -53.7% 0.0%   Added value   381.1 -221.7 -1.0 -29.7 -16.4 -70.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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   3.0 -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   31.1% -33.0% -0.2% -6.0% -3.3% -92.8% 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 %   59.2% -36.2% -0.2% -7.2% -4.8% -17.6% 0.0% 0.0%   ROI %   107.9% -67.2% -0.4% -12.2% -6.8% -20.7% 0.0% 0.0%   ROE %   92.6% -56.9% -2.0% -7.9% -9.6% -21.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   54.5% -12.9% -10.7% -21.6% -31.4% 93.1% 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, %   -118.7% -15.5% -9,141.1% -631.9% -1,064.1% 602.7% 0.0% 0.0%   Gearing %   8.1% -314.9% -495.4% -307.6% -235.2% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.3% 2.8% 3.3% 3.2% 3.3% 1.5% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   2.7 0.8 0.9 0.7 0.7 14.5 0.0 0.0   Current Ratio   2.8 0.9 0.9 0.8 0.7 14.5 0.0 0.0   Cash and cash equivalent   491.1 101.4 152.8 52.1 65.7 427.3 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   556.6 -43.2 -50.1 -77.9 -102.3 443.2 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   191 -111 -1 -30 -16 -71 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   191 -111 -1 -30 -16 -71 0 0   EBIT / employee   191 -111 -1 -30 -16 -71 0 0   Net earnings / employee   150 -109 -7 -28 -24 -72 0 0