Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

LEJBØLLE VINDENERGI 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   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   1.0% 1.0% 0.9% 1.0% 0.9% 1.0% 4.7% 4.3%   Credit score (0-100)   89 86 88 86 87 87 46 48   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   1,273.7 1,108.9 1,372.8 1,770.2 2,513.0 2,043.3 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   4,212 3,102 3,545 9,665 9,463 5,877 0.0 0.0   EBITDA   4,212 3,102 3,545 9,665 9,463 5,877 0.0 0.0   EBIT   1,547 437 2,064 8,184 8,108 4,522 0.0 0.0   Pre-tax profit (PTP)   2,944.2 2,119.0 3,180.0 11,629.3 11,536.8 6,428.1 0.0 0.0   Net earnings   2,678.6 2,076.4 2,770.9 9,862.9 9,691.2 5,333.5 0.0 0.0   Pre-tax profit without non-rec. items   2,944 2,119 3,180 11,629 11,537 6,428 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   30,421 27,823 26,410 24,999 23,812 22,648 0.0 0.0   Shareholders equity total   18,585 20,661 17,432 27,295 32,086 32,620 18,496 18,496   Interest-bearing liabilities   22,551 19,667 22,709 9,203 6,470 3,714 0.0 0.0   Balance sheet total (assets)   45,642 44,874 45,105 43,136 44,174 40,803 18,496 18,496   Net Debt   22,551 19,667 22,709 9,203 6,470 3,714 -17,285 -17,285     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   4,212 3,102 3,545 9,665 9,463 5,877 0.0 0.0   Gross profit growth   -12.0% -26.4% 14.3% 172.7% -2.1% -37.9% -100.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   45,642 44,874 45,105 43,136 44,174 40,803 18,496 18,496   Balance sheet change%   -2.4% -1.7% 0.5% -4.4% 2.4% -7.6% -54.7% 0.0%   Added value   4,212.3 3,102.3 3,544.6 9,664.6 9,588.3 5,877.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5,330 -5,330 -2,960 -2,959 -2,610 -2,587 -22,648 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 (%)   36.7% 14.1% 58.2% 84.7% 85.7% 76.9% 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 %   7.3% 5.5% 7.8% 27.2% 27.1% 15.6% 0.0% 0.0%   ROI %   7.4% 5.5% 7.8% 27.9% 28.2% 15.9% 0.0% 0.0%   ROE %   15.1% 10.6% 14.5% 44.1% 32.6% 16.5% 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 %   45.1% 50.5% 43.1% 63.3% 72.6% 79.9% 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, %   535.4% 633.9% 640.7% 95.2% 68.4% 63.2% 0.0% 0.0%   Gearing %   121.3% 95.2% 130.3% 33.7% 20.2% 11.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 1.7% 1.6% 2.3% 3.5% 3.8% 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   0.2 0.2 0.2 0.2 0.3 0.3 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.2 0.3 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -3,624.9 -3,197.8 -3,432.6 -5,339.0 -3,570.5 -2,210.7 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   4,212 3,102 3,545 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   4,212 3,102 3,545 0 0 0 0 0   EBIT / employee   1,547 437 2,064 0 0 0 0 0   Net earnings / employee   2,679 2,076 2,771 0 0 0 0 0