Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FairWind Offshore A/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   1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9% 1.9%   Bankruptcy risk   2.9% 3.4% 6.5% 7.4% 6.9% 7.2% 10.4% 10.4%   Credit score (0-100)   60 55 36 31 34 33 24 24   Credit rating   BBB BBB BBB BB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 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   777 3,378 715 -1.0 1.0 410 0.0 0.0   EBITDA   188 1,641 22.0 -1.0 1.0 410 0.0 0.0   EBIT   188 1,641 15.0 -1.0 1.0 410 0.0 0.0   Pre-tax profit (PTP)   152.3 1,331.0 1,380.0 -802.0 -357.0 -627.0 0.0 0.0   Net earnings   118.8 1,038.0 1,072.0 -625.0 -279.0 -489.0 0.0 0.0   Pre-tax profit without non-rec. items   152 1,331 1,380 -802 -357 -627 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   177 7.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,754 1,592 2,664 2,039 1,760 1,271 771 771   Interest-bearing liabilities   272 10,017 3,599 10,655 11,715 21,814 0.0 0.0   Balance sheet total (assets)   6,577 15,746 6,728 12,772 13,533 23,140 771 771   Net Debt   227 9,954 3,596 10,655 11,715 21,814 -771 -771     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   777 3,378 715 -1.0 1.0 410 0.0 0.0   Gross profit growth   -75.7% 334.7% -78.8% 0.0% 0.0% 40,900.0% -100.0% 0.0%   Employees   5 2 1 0 0 0 0 0   Employee growth %   -80.0% -60.0% -50.0% -100.0% 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)   6,577 15,746 6,728 12,772 13,533 23,140 771 771   Balance sheet change%   -20.7% 139.4% -57.3% 89.8% 6.0% 71.0% -96.7% 0.0%   Added value   188.1 1,641.0 22.0 -1.0 1.0 410.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -84 -170 -14 0 0 0 0 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 -1.0 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 (%)   24.2% 48.6% 2.1% 100.0% 100.0% 100.0% 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 %   2.5% 14.7% 13.5% -0.0% 0.0% 2.6% 0.0% 0.0%   ROI %   3.3% 19.7% 17.0% -0.0% 0.0% 2.6% 0.0% 0.0%   ROE %   2.5% 32.7% 50.4% -26.6% -14.7% -32.3% 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 %   72.3% 10.1% 39.6% 16.0% 13.0% 5.5% 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, %   120.7% 606.6% 16,345.5% -1,065,500.0% 1,171,500.0% 5,320.5% 0.0% 0.0%   Gearing %   5.7% 629.2% 135.1% 522.6% 665.6% 1,716.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.4% 6.0% 2.0% 11.2% 3.2% 6.6% 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   3.5 1.1 1.7 1.2 1.1 1.1 0.0 0.0   Current Ratio   3.5 1.1 1.7 1.2 1.1 1.1 0.0 0.0   Cash and cash equivalent   44.9 63.0 3.0 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   4,577.2 1,585.0 2,664.0 2,039.0 1,760.0 1,271.0 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   38 821 22 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   38 821 22 0 0 0 0 0   EBIT / employee   38 821 15 0 0 0 0 0   Net earnings / employee   24 519 1,072 0 0 0 0 0