Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Nordex Blade Technology Centre 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 2018/12 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% 1.6% 1.6%   Bankruptcy risk   8.7% 0.8% 0.8% 0.9% 1.0% 1.0% 6.7% 6.7%   Credit score (0-100)   30 93 91 88 85 85 36 36   Credit rating   BB AA AA A A A BBB BBB   Credit limit (kDKK)   -0.0 2,768.1 3,408.7 6,046.1 4,487.9 6,350.0 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   15,447 46,686 44,892 63,805 41,009 42,865 0.0 0.0   EBITDA   -25,352 15,116 13,810 32,940 30,480 30,610 0.0 0.0   EBIT   -32,406 12,819 11,590 30,482 28,262 28,471 0.0 0.0   Pre-tax profit (PTP)   -36,482.7 8,453.9 9,945.0 28,980.2 24,009.9 29,658.2 0.0 0.0   Net earnings   -35,204.8 8,453.9 9,880.5 28,462.5 17,816.4 23,076.1 0.0 0.0   Pre-tax profit without non-rec. items   -36,483 8,454 9,944 28,979 28,102 29,659 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   15,735 1,285 1,639 2,085 1,071 739 0.0 0.0   Shareholders equity total   -48,180 17,054 26,935 55,397 73,213 96,289 96,138 96,138   Interest-bearing liabilities   109,226 39,438 25,981 4,360 858 709 0.0 0.0   Balance sheet total (assets)   80,856 62,673 70,033 75,634 82,219 108,092 96,138 96,138   Net Debt   108,862 38,999 24,842 2,525 -699 -2,290 -96,138 -96,138     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   15,447 46,686 44,892 63,805 41,009 42,865 0.0 0.0   Gross profit growth   50,267.4% 202.2% -3.8% 42.1% -35.7% 4.5% -100.0% 0.0%   Employees   69 57 63 60 35 19 0 0   Employee growth %   -8.0% -17.4% 10.5% -4.8% -41.7% -45.7% -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)   80,856 62,673 70,033 75,634 82,219 108,092 96,138 96,138   Balance sheet change%   61,755.6% -22.5% 11.7% 8.0% 8.7% 31.5% -11.1% 0.0%   Added value   -25,352.3 15,116.3 13,810.4 32,940.2 30,719.9 30,609.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   18,004 -18,601 -3,493 -3,919 -5,261 -4,277 -871 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 1.0 2.0 3.0 4.0 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 (%)   -209.8% 27.5% 25.8% 47.8% 68.9% 66.4% 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 %   -50.0% 13.6% 17.9% 41.9% 36.1% 31.8% 0.0% 0.0%   ROI %   -59.1% 15.7% 21.7% 54.1% 42.6% 35.4% 0.0% 0.0%   ROE %   -87.0% 17.3% 44.9% 69.1% 27.7% 27.2% 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 %   -39.1% 27.1% 38.5% 73.2% 89.0% 89.1% 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, %   -429.4% 258.0% 179.9% 7.7% -2.3% -7.5% 0.0% 0.0%   Gearing %   -226.7% 231.2% 96.5% 7.9% 1.2% 0.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.7% 6.1% 5.9% 10.0% 14.5% 75.3% 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   0.4 1.0 1.1 2.8 8.7 9.0 0.0 0.0   Current Ratio   0.4 1.2 1.4 3.4 8.7 9.1 0.0 0.0   Cash and cash equivalent   364.1 439.0 1,139.3 1,835.0 1,557.3 2,998.5 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   -73,684.1 7,688.5 18,982.7 48,900.9 69,722.1 95,232.5 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   -367 265 219 549 878 1,611 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -367 265 219 549 871 1,611 0 0   EBIT / employee   -470 225 184 508 807 1,498 0 0   Net earnings / employee   -510 148 157 474 509 1,215 0 0