Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S ALBÆK VIND 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% 0.2% 0.2%   Bankruptcy risk   0.6% 1.9% 2.5% 1.1% 0.8% 0.8% 7.5% 7.5%   Credit score (0-100)   97 72 62 83 91 91 32 32   Credit rating   AA A BBB A AA AA BB BB   Credit limit (kDKK)   1,266.7 3.9 0.1 417.5 1,161.6 1,258.8 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   2,792 1,186 1,013 1,797 4,259 4,939 0.0 0.0   EBITDA   2,792 1,186 1,013 1,797 4,259 4,939 0.0 0.0   EBIT   1,363 -243 -440 344 2,806 3,486 0.0 0.0   Pre-tax profit (PTP)   1,250.0 -313.7 -481.7 311.1 2,795.9 3,486.3 0.0 0.0   Net earnings   1,250.0 -313.7 -481.7 311.1 2,795.9 3,486.3 0.0 0.0   Pre-tax profit without non-rec. items   1,250 -314 -482 311 2,796 3,486 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   15,368 13,939 12,486 11,033 9,580 8,127 0.0 0.0   Shareholders equity total   11,273 10,959 10,478 10,789 11,605 11,091 17,070 17,070   Interest-bearing liabilities   6,416 4,323 2,225 754 0.0 0.0 0.0 0.0   Balance sheet total (assets)   17,714 15,345 12,725 11,564 11,623 11,107 17,070 17,070   Net Debt   4,446 3,304 2,190 754 -1,516 -1,985 -17,070 -17,070     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   2,792 1,186 1,013 1,797 4,259 4,939 0.0 0.0   Gross profit growth   -1.8% -57.5% -14.6% 77.4% 137.0% 16.0% -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)   17,714 15,345 12,725 11,564 11,623 11,107 17,070 17,070   Balance sheet change%   -4.4% -13.4% -17.1% -9.1% 0.5% -4.4% 53.7% 0.0%   Added value   2,791.9 1,185.7 1,012.6 1,796.8 4,259.2 4,939.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,858 -2,858 -2,906 -2,906 -2,906 -2,906 -8,127 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 -2.0 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 (%)   48.8% -20.5% -43.5% 19.1% 65.9% 70.6% 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 %   7.5% -1.5% -3.1% 2.9% 24.2% 30.7% 0.0% 0.0%   ROI %   7.5% -1.5% -3.1% 2.9% 24.3% 30.8% 0.0% 0.0%   ROE %   11.7% -2.8% -4.5% 2.9% 25.0% 30.7% 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 %   63.6% 71.4% 82.3% 93.3% 99.8% 99.9% 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, %   159.2% 278.6% 216.3% 42.0% -35.6% -40.2% 0.0% 0.0%   Gearing %   56.9% 39.4% 21.2% 7.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.3% 1.3% 2.4% 3.2% 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   1.1 0.7 0.1 0.7 112.9 184.8 0.0 0.0   Current Ratio   1.1 0.7 0.1 0.7 112.9 184.8 0.0 0.0   Cash and cash equivalent   1,970.1 1,018.9 34.9 0.0 1,516.2 1,984.9 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   228.9 -756.1 -1,882.3 -244.2 2,024.7 2,964.1 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 4,259 4,939 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 4,259 4,939 0 0   EBIT / employee   0 0 0 0 2,806 3,486 0 0   Net earnings / employee   0 0 0 0 2,796 3,486 0 0