KOMPLEMENTARANPARTSSELSKABET WIND PARTNER 33

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Loading...

Bankruptcy Risk 
2016
2016/12
2017
2017/12
2018
2018/12
2019
N/A
2020
2020/12
Bankruptcy risk for industry  1.5% 1.5% 1.5% 1.5% 1.5%  
Bankruptcy risk  12.7% 12.0% 11.8% 0.0% 18.4%  
Credit score (0-100)  21 22 22 0 7  
Credit rating  BB BB BB N/A B  
Credit limit (kEUR)  0.0 0.0 0.0 2.1 0.0  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kEUR) 
2016
2016/12
2017
2017/12
2018
2018/12
2019
N/A
2020
2020/12

Net sales        0 0  
Gross profit  -0.4 -0.3 -0.2 0.0 0.0  
EBITDA  -0.4 -0.3 -0.2 0.0 0.0  
EBIT  -0.4 -0.3 -0.2 0.0 0.0  
Pre-tax profit (PTP)  0.3 0.5 0.5 0.4 0.5  
Net earnings  0.2 0.4 0.4 0.4 0.5  
Pre-tax profit without non-rec. items  0.3 0.5 0.5 0.0 0.0  

 
See the entire income statement

Balance sheet (kEUR) 
2016
2016/12
2017
2017/12
2018
2018/12
2019
N/A
2020
2020/12

Tangible assets total  0.0 0.0 0.0 0.0 0.0  
Shareholders equity total  19.9 20.3 20.7 21.1 21.6  
Interest-bearing liabilities  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  20.7 21.1 21.4 21.9 21.6  

Net Debt  0.0 0.0 0.0 0.0 -13.1  
 
See the entire balance sheet

Volume 
2016
2016/12
2017
2017/12
2018
2018/12
2019
N/A
2020
2020/12

Net sales  1 1 1 0 0  
Net sales growth  0.0% 0.0% -0.1% -100.0% 0.0%  
Gross profit  -0.4 -0.3 -0.2 0.0 0.0  
Gross profit growth  0.0% 36.8% 9.9% 0.0% 0.0%  
Employees  0 0 0 0 0  
Employee growth %  0.0% 0.0% 0.0% 0.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  21 21 21 22 22  
Balance sheet change%  0.0% 2.0% 1.5% 2.3% -1.5%  
Added value  -0.4 -0.3 -0.2 0.0 0.0  
Added value %  -59.4% -37.6% -33.9% 0.0% 0.0%  
Investments  0 0 0 0 0  

Net sales trend  0.0 0.0 -1.0 -2.0 0.0  
EBIT trend  -1.0 -2.0 -3.0 0.0 0.0  

Profitability 
2016
2016/12
2017
2017/12
2018
2018/12
2019
N/A
2020
2020/12
EBITDA %  -59.4% -37.6% -33.9% 0.0% 0.0%  
EBIT %  -59.4% -37.6% -33.9% 0.0% 0.0%  
EBIT to gross profit (%)  100.0% 100.0% 100.0% 0.0% 0.0%  
Net Earnings %  33.0% 54.2% 58.5% 0.0% 0.0%  
Profit before depreciation and extraordinary items %  33.0% 54.2% 58.5% 0.0% 0.0%  
Pre tax profit less extraordinaries %  42.2% 68.4% 74.7% 0.0% 0.0%  
ROA %  1.4% 2.2% 2.4% 0.0% 0.0%  
ROI %  1.4% 2.3% 2.5% 0.0% 0.0%  
ROE %  1.1% 1.8% 1.9% 1.8% 2.4%  

Solidity 
2016
2016/12
2017
2017/12
2018
2018/12
2019
N/A
2020
2020/12
Equity ratio %  96.3% 96.2% 96.6% 96.1% 100.0%  
Relative indebtedness %  112.8% 120.5% 108.2% 0.0% 0.0%  
Relative net indebtedness %  112.8% 120.5% 108.2% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  0.0% 0.0% 0.0% 0.0% 0.0%  
Gearing %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net interest  0 0 0 0 0  
Financing costs %  0.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2016
2016/12
2017
2017/12
2018
2018/12
2019
N/A
2020
2020/12
Quick Ratio  27.2 26.0 29.4 29.6 0.0  
Current Ratio  27.2 26.0 29.4 29.6 0.0  
Cash and cash equivalent  0.0 0.0 0.0 0.0 13.1  

Capital use efficiency 
2016
2016/12
2017
2017/12
2018
2018/12
2019
N/A
2020
2020/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  3,072.4% 3,134.2% 3,185.0% 0.0% 0.0%  
Net working capital  19.9 20.3 20.7 21.2 21.6  
Net working capital %  2,959.6% 3,013.7% 3,076.8% 0.0% 0.0%  

Employee efficiency 
2016
2016/12
2017
2017/12
2018
2018/12
2019
N/A
2020
2020/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 0 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 0 0 0  
EBIT / employee  0 0 0 0 0  
Net earnings / employee  0 0 0 0 0