Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

K/S Vindpark Overgaard I EWE 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 N/A 2019 N/A 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   0.0% 0.0% 2.0% 1.3% 0.7% 0.6% 7.3% 7.1%   Credit score (0-100)   0 0 68 78 95 97 33 34   Credit rating   N/A N/A A A AA AA BBB BBB   Credit limit (kDKK)   0.0 0.0 0.2 445.3 38,833.9 20,047.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 N/A 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   0.0 0.0 977 60,445 251,697 112,925 0.0 0.0   EBITDA   0.0 0.0 977 60,445 251,697 112,925 0.0 0.0   EBIT   0.0 0.0 977 43,659 232,445 93,525 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 975.2 34,537.8 221,067.0 84,989.0 0.0 0.0   Net earnings   0.0 0.0 975.2 34,537.8 221,067.0 84,989.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 977 34,538 221,067 84,989 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 420,000 558,948 546,615 530,676 0.0 0.0   Shareholders equity total   0.0 0.0 1,015 5,683 265,601 143,387 141,568 141,568   Interest-bearing liabilities   0.0 0.0 448,492 609,884 551,550 520,463 0.0 0.0   Balance sheet total (assets)   0.0 0.0 501,711 655,508 819,234 667,806 141,568 141,568   Net Debt   0.0 0.0 448,492 609,165 545,512 519,803 -141,568 -141,568     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 N/A 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   0.0 0.0 977 60,445 251,697 112,925 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 6,086.2% 316.4% -55.1% -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)   0 0 501,711 655,508 819,234 667,806 141,568 141,568   Balance sheet change%   0.0% 0.0% 0.0% 30.7% 25.0% -18.5% -78.8% 0.0%   Added value   0.0 0.0 977.1 60,445.3 249,230.9 112,925.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 420,000 122,162 -31,585 -35,339 -530,676 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 N/A 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 (%)   0.0% 0.0% 100.0% 72.2% 92.4% 82.8% 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 %   0.0% 0.0% 0.2% 7.5% 31.7% 13.7% 0.0% 0.0%   ROI %   0.0% 0.0% 0.2% 8.0% 32.0% 13.8% 0.0% 0.0%   ROE %   0.0% 0.0% 96.1% 1,031.2% 163.0% 41.6% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 0.0% 0.2% 0.9% 32.4% 21.5% 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, %   0.0% 0.0% 45,900.7% 1,007.8% 216.7% 460.3% 0.0% 0.0%   Gearing %   0.0% 0.0% 44,178.6% 10,731.1% 207.7% 363.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 1.7% 2.2% 3.2% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 N/A 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 0.0 0.0 0.3 7.0 3.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.3 7.0 3.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 718.4 6,038.0 660.0 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 N/A 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   0.0 0.0 -428,829.2 -229,575.4 225,769.0 97,979.0 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 N/A 2019 N/A 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