Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EUROWIND PROJECT A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   12.1% 11.1% 2.8% 9.0% 18.7% 2.5% 17.1% 17.1%   Credit score (0-100)   21 22 58 27 6 63 10 10   Credit rating   BB BB BBB BB B BBB BB BB   Credit limit (kEUR)   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 (kEUR)  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -441 -88.0 4,067 1,210 -4,548 11,635 0.0 0.0   EBITDA   -812 -225 1,860 -2,067 -8,996 8,846 0.0 0.0   EBIT   -881 -303 1,733 -2,197 -9,126 8,765 0.0 0.0   Pre-tax profit (PTP)   -1,084.2 -625.6 1,380.1 -3,085.4 -10,701.4 7,492.8 0.0 0.0   Net earnings   -846.2 -493.3 1,076.3 -2,406.7 -8,392.5 5,842.6 0.0 0.0   Pre-tax profit without non-rec. items   -1,084 -626 1,380 -3,085 -10,701 7,493 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kEUR)  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   241 358 330 261 589 573 0.0 0.0   Shareholders equity total   673 180 2,256 -150 -8,543 2,300 -2,781 -2,781   Interest-bearing liabilities   8,839 7,602 13,290 19,573 33,703 23,576 2,781 2,781   Balance sheet total (assets)   10,593 9,545 17,192 20,384 26,565 30,886 0.0 0.0   Net Debt   8,638 7,551 12,800 18,414 32,686 22,313 2,781 2,781     See the entire balance sheet 1000.0 Volume  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e 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   -441 -88.0 4,067 1,210 -4,548 11,635 0.0 0.0   Gross profit growth   0.0% 80.0% 0.0% -70.3% 0.0% 0.0% -100.0% 0.0%   Employees   15 16 19 41 49 60 0 0   Employee growth %   -65.9% 6.7% 18.8% 115.8% 19.5% 22.4% -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)   10,593 9,545 17,192 20,384 26,565 30,886 0 0   Balance sheet change%   141.7% -9.9% 80.1% 18.6% 30.3% 16.3% -100.0% 0.0%   Added value   -812.5 -224.9 1,859.6 -2,067.2 -8,996.8 8,845.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -186 38 -154 -198 197 -97 -573 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 1.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e 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 (%)   199.8% 344.8% 42.6% -181.6% 200.7% 75.3% 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 %   -11.7% -2.9% 13.0% -11.6% -32.7% 26.6% 0.0% 0.0%   ROI %   -13.0% -3.2% 14.3% -12.3% -33.6% 28.5% 0.0% 0.0%   ROE %   -77.2% -115.6% 88.4% -21.3% -35.8% 40.5% 0.0% 0.0%   1000.0 Solidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   6.4% 1.9% 13.1% -0.7% -24.3% 7.4% -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, %   -1,063.2% -3,356.8% 688.3% -890.8% -363.3% 252.2% 0.0% 0.0%   Gearing %   1,312.9% 4,224.9% 589.0% -13,008.3% -394.5% 1,025.2% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 4.0% 3.4% 5.4% 6.0% 4.5% 0.0% 0.0%   1000.0 Liquidity  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.2 0.6 0.8 0.6 0.3 0.6 0.0 0.0   Current Ratio   1.1 1.0 1.2 1.0 0.8 1.1 0.0 0.0   Cash and cash equivalent   201.0 50.8 489.5 1,158.7 1,017.8 1,263.4 0.0 0.0   1000.0 Capital use efficiency  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e 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   961.3 417.1 2,747.9 -202.9 -8,488.9 2,975.7 -1,390.5 -1,390.5   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -54 -14 98 -50 -184 147 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -54 -14 98 -50 -184 147 0 0   EBIT / employee   -59 -19 91 -54 -186 146 0 0   Net earnings / employee   -56 -31 57 -59 -171 97 0 0