Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DK WIND SERVICE ApS 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% 1.6% 1.6%   Bankruptcy risk   2.1% 4.6% 3.9% 2.9% 9.8% 16.3% 17.2% 17.2%   Credit score (0-100)   69 47 50 56 24 10 10 10   Credit rating   A BBB BBB BBB BB BB BB BB   Credit limit (kDKK)   0.1 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   755 -70.4 -122 -63.7 -50.8 -41.2 0.0 0.0   EBITDA   440 -115 -172 -42.4 -122 -51.0 0.0 0.0   EBIT   437 -118 -174 -84.6 -200 -51.0 0.0 0.0   Pre-tax profit (PTP)   397.6 322.2 910.7 476.3 -389.1 -1,158.2 0.0 0.0   Net earnings   308.9 247.7 701.0 367.8 -304.7 -1,237.2 0.0 0.0   Pre-tax profit without non-rec. items   398 322 911 476 -389 -1,158 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   141 138 136 133 0.0 0.0 0.0 0.0   Shareholders equity total   575 768 1,414 1,532 1,170 -126 -251 -251   Interest-bearing liabilities   1,003 838 772 994 722 138 251 251   Balance sheet total (assets)   1,622 1,691 2,405 2,643 2,049 38.8 0.0 0.0   Net Debt   -431 -705 -1,484 -1,505 -1,203 131 251 251     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   755 -70.4 -122 -63.7 -50.8 -41.2 0.0 0.0   Gross profit growth   0.7% 0.0% -73.4% 47.8% 20.3% 18.8% 0.0% 0.0%   Employees   1 1 1 1 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)   1,622 1,691 2,405 2,643 2,049 39 0 0   Balance sheet change%   6.5% 4.3% 42.2% 9.9% -22.5% -98.1% -100.0% 0.0%   Added value   439.8 -115.4 -171.5 -42.4 -157.6 -51.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   8 -6 -6 -45 -211 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 -1.0 -2.0 -3.0 -4.0 -5.0 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 (%)   57.9% 167.9% 142.7% 132.8% 393.3% 123.6% 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 %   26.4% 21.0% 46.1% 19.8% -8.5% -4.3% 0.0% 0.0%   ROI %   27.7% 21.8% 49.8% 21.2% -9.0% -4.6% 0.0% 0.0%   ROE %   69.2% 36.9% 64.2% 25.0% -22.6% -204.7% 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 %   35.4% 45.4% 58.8% 58.0% 57.1% -76.5% -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, %   -97.9% 610.9% 865.1% 3,549.6% 986.2% -256.4% 0.0% 0.0%   Gearing %   174.6% 109.0% 54.6% 64.9% 61.7% -109.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 2.7% 4.2% 2.6% 22.1% 258.2% 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   1.4 1.7 2.3 2.3 2.3 0.2 0.0 0.0   Current Ratio   1.4 1.7 2.3 2.3 2.3 0.2 0.0 0.0   Cash and cash equivalent   1,433.7 1,542.8 2,255.8 2,499.0 1,925.0 7.7 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   -564.8 -614.2 -976.3 -1,056.9 -564.7 -126.2 -125.6 -125.6   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   440 -115 -172 -42 -158 -51 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   440 -115 -172 -42 -122 -51 0 0   EBIT / employee   437 -118 -174 -85 -200 -51 0 0   Net earnings / employee   309 248 701 368 -305 -1,237 0 0