Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SDR. BORK VIND K/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% 1.6% 1.6%   Bankruptcy risk   8.1% 6.7% 4.8% 3.4% 0.6% 0.4% 6.1% 6.1%   Credit score (0-100)   32 37 45 53 97 100 39 39   Credit rating   BB BBB BBB BBB AA AAA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 36,062.6 35,978.3 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   -75.6 -59.9 -59.9 -89.5 4,559 45,606 0.0 0.0   EBITDA   -75.6 -59.9 -59.9 -89.5 4,559 45,606 0.0 0.0   EBIT   -75.6 -59.9 -59.9 -89.5 3,992 31,897 0.0 0.0   Pre-tax profit (PTP)   -75.6 -60.0 -60.0 -92.9 4,497.6 31,976.9 0.0 0.0   Net earnings   -75.6 -60.0 -60.0 -92.9 4,497.6 31,976.9 0.0 0.0   Pre-tax profit without non-rec. items   -75.6 -60.0 -60.0 -92.9 4,498 31,977 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   596 1,069 1,863 2,991 340,335 329,971 0.0 0.0   Shareholders equity total   901 1,201 2,114 2,021 356,479 335,090 322,611 322,611   Interest-bearing liabilities   0.0 0.0 480 1,200 0.0 0.0 0.0 0.0   Balance sheet total (assets)   984 1,269 2,738 3,476 390,443 340,524 322,611 322,611   Net Debt   -12.3 -135 -188 971 -34,873 -3,378 -322,611 -322,611     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   -75.6 -59.9 -59.9 -89.5 4,559 45,606 0.0 0.0   Gross profit growth   -212.1% 20.9% 0.0% -49.5% 0.0% 900.3% -100.0% 0.0%   Employees   0 0 0 0 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)   984 1,269 2,738 3,476 390,443 340,524 322,611 322,611   Balance sheet change%   57.1% 28.9% 115.9% 27.0% 11,131.6% -12.8% -5.3% 0.0%   Added value   -75.6 -59.9 -59.9 -89.5 3,992.2 45,606.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   109 473 794 1,128 336,777 -24,074 -329,971 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 1.0 2.0 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 (%)   100.0% 100.0% 100.0% 100.0% 87.6% 69.9% 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 %   -9.4% -5.3% -3.0% -2.9% 2.3% 8.8% 0.0% 0.0%   ROI %   -10.0% -5.7% -3.2% -3.1% 2.5% 9.3% 0.0% 0.0%   ROE %   -10.0% -5.7% -3.6% -4.5% 2.5% 9.2% 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 %   91.5% 94.7% 77.2% 58.1% 91.3% 98.4% 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, %   16.3% 225.4% 314.5% -1,085.0% -764.8% -7.4% 0.0% 0.0%   Gearing %   0.0% 0.0% 22.7% 59.4% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.1% 0.4% 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   4.7 2.9 1.4 0.3 1.5 1.9 0.0 0.0   Current Ratio   4.7 2.9 1.4 0.3 1.5 1.9 0.0 0.0   Cash and cash equivalent   12.3 134.9 668.2 229.0 34,873.0 3,377.6 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   304.5 131.9 250.9 -969.9 16,144.1 5,119.1 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   0 0 0 0 3,992 45,606 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 4,559 45,606 0 0   EBIT / employee   0 0 0 0 3,992 31,897 0 0   Net earnings / employee   0 0 0 0 4,498 31,977 0 0