Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EMR VINDPARK HEJRING 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  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   0.0% 1.4% 0.9% 0.8% 0.8% 0.9% 7.2% 7.2%   Credit score (0-100)   0 80 88 91 91 89 34 34   Credit rating   N/A A A AA AA A BBB BBB   Credit limit (kDKK)   6,445.0 647.6 4,611.2 4,020.0 4,494.8 4,230.2 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 9,929 5,410 8,151 12,025 13,177 0.0 0.0   EBITDA   0.0 9,929 5,410 8,151 12,025 13,177 0.0 0.0   EBIT   0.0 4,601 80.9 4,025 7,899 9,051 0.0 0.0   Pre-tax profit (PTP)   2,122.0 4,324.3 544.6 3,882.7 7,947.2 9,729.5 0.0 0.0   Net earnings   2,122.0 3,378.5 427.2 3,028.5 6,198.7 7,589.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 4,324 545 3,883 7,947 9,730 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   102,022 94,029 88,700 84,575 80,449 76,324 0.0 0.0   Shareholders equity total   63,570 69,386 69,813 44,435 47,606 47,818 25,467 25,467   Interest-bearing liabilities   31,372 69,725 39,260 36,591 33,872 31,158 0.0 0.0   Balance sheet total (assets)   107,006 123,967 121,321 94,165 95,510 93,876 25,467 25,467   Net Debt   31,081 48,576 38,365 34,693 29,867 29,588 -25,467 -25,467     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   0.0 9,929 5,410 8,151 12,025 13,177 0.0 0.0   Gross profit growth   -100.0% 0.0% -45.5% 50.7% 47.5% 9.6% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 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)   107,006 123,967 121,321 94,165 95,510 93,876 25,467 25,467   Balance sheet change%   -4.6% 15.9% -2.1% -22.4% 1.4% -1.7% -72.9% 0.0%   Added value   0.0 9,929.3 5,409.7 8,150.8 12,025.0 13,176.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,329 -13,322 -10,658 -8,251 -8,251 -8,251 -76,324 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   0.0% 46.3% 1.5% 49.4% 65.7% 68.7% 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 %   0.0% 4.1% 0.9% 4.1% 8.8% 10.7% 0.0% 0.0%   ROI %   0.0% 4.9% 0.9% 4.1% 9.0% 11.0% 0.0% 0.0%   ROE %   3.4% 5.1% 0.6% 5.3% 13.5% 15.9% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   35.3% 56.0% 57.5% 47.2% 49.8% 50.9% 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, %   0.0% 489.2% 709.2% 425.6% 248.4% 224.5% 0.0% 0.0%   Gearing %   49.4% 100.5% 56.2% 82.3% 71.2% 65.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.9% 1.0% 1.3% 1.2% 1.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.0 1.2 9.2 2.3 4.1 4.3 0.0 0.0   Current Ratio   0.0 1.2 9.2 2.3 4.1 4.3 0.0 0.0   Cash and cash equivalent   291.1 21,148.5 895.2 1,897.6 4,005.2 1,570.7 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   -46,638.7 353.9 27,026.2 4,023.7 10,006.1 12,163.8 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 N/A 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 9,929 5,410 8,151 12,025 13,177 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 9,929 5,410 8,151 12,025 13,177 0 0   EBIT / employee   0 4,601 81 4,025 7,899 9,051 0 0   Net earnings / employee   0 3,379 427 3,029 6,199 7,589 0 0