Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VATTENFALL VINDKRAFT BAJLUM P/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   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   1.1% 1.2% 3.2% 1.1% 1.6% 0.9% 7.3% 7.2%   Credit score (0-100)   86 83 55 82 74 88 33 34   Credit rating   A A BBB A A A BBB BBB   Credit limit (kDKK)   5,127.5 2,853.9 0.0 3,243.4 236.7 6,038.0 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   17,193 16,700 12,910 22,375 50,220 15,725 0.0 0.0   EBITDA   17,193 16,700 12,910 22,375 50,220 15,725 0.0 0.0   EBIT   7,787 7,732 -4,898 21,911 41,503 7,439 0.0 0.0   Pre-tax profit (PTP)   7,676.0 7,658.0 -4,962.0 21,858.0 41,391.0 8,254.0 0.0 0.0   Net earnings   7,676.0 7,658.0 -4,962.0 21,858.0 41,391.0 8,254.0 0.0 0.0   Pre-tax profit without non-rec. items   7,676 7,658 -4,962 21,858 41,391 8,254 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   96,081 87,277 69,461 68,852 64,294 56,306 0.0 0.0   Shareholders equity total   115,046 103,703 81,741 90,600 110,491 77,744 25,256 25,256   Interest-bearing liabilities   2,145 1,919 1,470 767 138 835 0.0 0.0   Balance sheet total (assets)   119,986 108,427 85,799 94,084 117,883 85,998 25,256 25,256   Net Debt   2,145 1,919 1,470 767 138 835 -25,256 -25,256     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   17,193 16,700 12,910 22,375 50,220 15,725 0.0 0.0   Gross profit growth   -7.4% -2.9% -22.7% 73.3% 124.4% -68.7% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   119,986 108,427 85,799 94,084 117,883 85,998 25,256 25,256   Balance sheet change%   -8.5% -9.6% -20.9% 9.7% 25.3% -27.0% -70.6% 0.0%   Added value   17,193.0 16,700.0 12,910.0 22,375.0 41,967.0 15,725.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -18,662 -17,772 -35,624 -1,073 -13,275 -16,274 -56,306 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 -1.0 1.0 2.0 3.0 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 (%)   45.3% 46.3% -37.9% 97.9% 82.6% 47.3% 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 %   6.2% 6.8% -5.0% 24.4% 39.3% 8.2% 0.0% 0.0%   ROI %   6.2% 6.8% -5.0% 24.4% 39.4% 8.2% 0.0% 0.0%   ROE %   6.3% 7.0% -5.4% 25.4% 41.2% 8.8% 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 %   95.9% 95.6% 95.3% 96.3% 93.7% 90.4% 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, %   12.5% 11.5% 11.4% 3.4% 0.3% 5.3% 0.0% 0.0%   Gearing %   1.9% 1.9% 1.8% 0.8% 0.1% 1.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   8.6% 3.6% 3.8% 4.7% 56.6% 25.3% 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   9.8 10.6 11.1 32.3 110.7 32.1 0.0 0.0   Current Ratio   9.8 10.6 11.1 32.3 110.7 32.1 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  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   21,460.0 19,154.0 14,868.0 24,450.0 53,105.0 28,766.0 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 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0