Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C2Wind 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   5.7% 5.5% 6.9% 7.8% 7.0% 5.7% 16.3% 16.3%   Credit score (0-100)   41 41 33 31 33 40 11 11   Credit rating   BBB BBB BBB BB BBB BBB BB 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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   23,548 27,477 27,775 27,390 24,279 26,934 0.0 0.0   EBITDA   16,938 20,643 21,009 20,043 15,918 17,341 0.0 0.0   EBIT   16,853 20,573 20,961 19,977 15,899 17,325 0.0 0.0   Pre-tax profit (PTP)   16,710.4 20,411.3 20,926.1 19,935.8 15,894.3 17,558.1 0.0 0.0   Net earnings   13,026.9 15,920.1 16,323.1 15,554.3 12,402.2 13,686.5 0.0 0.0   Pre-tax profit without non-rec. items   16,710 20,411 20,926 19,936 15,894 17,558 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   172 101 69.9 44.7 25.5 10.1 0.0 0.0   Shareholders equity total   13,226 16,046 16,469 15,724 12,571 13,777 36.5 36.5   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   15,550 19,277 20,555 19,955 15,390 16,213 36.5 36.5   Net Debt   -7,710 -9,987 -3,615 -1,648 -4,494 -8,274 -36.5 -36.5     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   23,548 27,477 27,775 27,390 24,279 26,934 0.0 0.0   Gross profit growth   5.4% 16.7% 1.1% -1.4% -11.4% 10.9% -100.0% 0.0%   Employees   7 7 7 9 9 10 0 0   Employee growth %   75.0% 0.0% 0.0% 28.6% 0.0% 11.1% -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)   15,550 19,277 20,555 19,955 15,390 16,213 37 37   Balance sheet change%   -5.4% 24.0% 6.6% -2.9% -22.9% 5.3% -99.8% 0.0%   Added value   16,938.2 20,643.3 21,009.3 20,042.6 15,964.5 17,340.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -63 -141 -79 -91 -38 -31 -10 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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 (%)   71.6% 74.9% 75.5% 72.9% 65.5% 64.3% 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 %   106.6% 118.3% 105.7% 99.0% 90.4% 111.7% 0.0% 0.0%   ROI %   126.6% 140.8% 129.4% 124.6% 112.9% 133.9% 0.0% 0.0%   ROE %   96.8% 108.8% 100.4% 96.6% 87.7% 103.9% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   85.1% 83.2% 80.1% 78.8% 81.7% 85.0% 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, %   -45.5% -48.4% -17.2% -8.2% -28.2% -47.7% 0.0% 0.0%   Gearing %   0.0% 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 %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   6.6 5.9 5.0 4.7 5.5 6.7 0.0 0.0   Current Ratio   6.6 5.9 5.0 4.7 5.5 6.7 0.0 0.0   Cash and cash equivalent   7,709.7 9,987.3 3,615.5 1,647.7 4,493.6 8,274.5 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 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   13,063.3 15,946.1 16,399.3 15,678.9 12,545.9 13,766.4 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   2,420 2,949 3,001 2,227 1,774 1,734 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   2,420 2,949 3,001 2,227 1,769 1,734 0 0   EBIT / employee   2,408 2,939 2,994 2,220 1,767 1,733 0 0   Net earnings / employee   1,861 2,274 2,332 1,728 1,378 1,369 0 0