Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dansk Vindmølledrift 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 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2% 0.2%   Bankruptcy risk   1.9% 1.3% 1.1% 1.6% 1.2% 1.3% 9.4% 9.2%   Credit score (0-100)   72 81 83 74 82 79 26 27   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   0.3 27.4 81.6 6.5 124.7 95.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   483 727 849 343 1,708 1,521 0.0 0.0   EBITDA   483 727 849 343 1,708 1,521 0.0 0.0   EBIT   299 543 666 159 1,358 1,168 0.0 0.0   Pre-tax profit (PTP)   275.2 545.6 653.5 323.1 1,369.0 1,279.9 0.0 0.0   Net earnings   275.2 545.6 653.5 323.1 1,369.0 1,155.7 0.0 0.0   Pre-tax profit without non-rec. items   275 546 653 323 1,369 1,280 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  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   1,379 1,196 1,012 828 2,138 1,813 0.0 0.0   Shareholders equity total   945 1,490 2,144 2,467 3,836 4,992 1,492 1,492   Interest-bearing liabilities   727 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,676 1,498 2,151 2,474 3,856 5,136 1,492 1,492   Net Debt   632 -37.9 -122 -293 -155 -58.9 -1,492 -1,492     See the entire balance sheet 1000.0 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   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   483 727 849 343 1,708 1,521 0.0 0.0   Gross profit growth   -39.5% 50.5% 16.9% -59.6% 398.0% -11.0% -100.0% 0.0%   Employees   1 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)   1,676 1,498 2,151 2,474 3,856 5,136 1,492 1,492   Balance sheet change%   -11.7% -10.6% 43.6% 15.0% 55.8% 33.2% -71.0% 0.0%   Added value   483.0 726.8 849.5 343.0 1,542.2 1,520.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -368 -368 -368 -368 960 -678 -1,813 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 4.0 5.0 5.0 5.0 0.0 0.0   1000.0 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 %   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 (%)   61.9% 74.7% 78.3% 46.4% 79.5% 76.8% 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 %   16.8% 33.4% 35.9% 14.1% 43.3% 28.5% 0.0% 0.0%   ROI %   16.7% 35.1% 36.0% 14.1% 43.5% 28.6% 0.0% 0.0%   ROE %   34.1% 44.8% 36.0% 14.0% 43.4% 26.2% 0.0% 0.0%   1000.0 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 %   56.4% 99.5% 99.7% 99.7% 99.5% 97.2% 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, %   130.9% -5.2% -14.3% -85.4% -9.1% -3.9% 0.0% 0.0%   Gearing %   77.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.3% 2.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 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   0.2 27.1 144.3 219.6 85.9 166.1 0.0 0.0   Current Ratio   0.2 27.1 144.3 219.6 85.9 166.1 0.0 0.0   Cash and cash equivalent   95.5 37.9 121.8 292.8 155.1 58.9 0.0 0.0   1000.0 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)   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   -564.2 194.9 1,075.0 1,639.3 1,698.2 3,302.9 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 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   483 727 849 343 1,542 1,521 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   483 727 849 343 1,708 1,521 0 0   EBIT / employee   299 543 666 159 1,358 1,168 0 0   Net earnings / employee   275 546 653 323 1,369 1,156 0 0