Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRØN VIND 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% 0.2% 0.2%   Bankruptcy risk   1.4% 1.1% 1.1% 1.0% 0.9% 0.8% 7.6% 7.5%   Credit score (0-100)   79 85 85 86 90 89 32 32   Credit rating   A A A A A AA BB BB   Credit limit (kDKK)   22.0 158.6 211.2 246.0 569.2 685.4 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   318 411 475 627 2,309 1,840 0.0 0.0   EBITDA   318 411 475 627 2,309 1,840 0.0 0.0   EBIT   218 311 375 549 2,105 1,294 0.0 0.0   Pre-tax profit (PTP)   276.5 517.4 458.8 494.0 2,701.0 1,778.0 0.0 0.0   Net earnings   215.7 392.1 357.3 348.0 2,122.0 1,389.0 0.0 0.0   Pre-tax profit without non-rec. items   277 517 459 494 2,701 1,778 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   2,700 2,600 2,794 2,300 6,115 5,987 0.0 0.0   Shareholders equity total   3,518 3,910 4,267 4,018 6,139 7,528 7,403 7,403   Interest-bearing liabilities   1,846 4,150 2,694 2,306 3,832 2,320 0.0 0.0   Balance sheet total (assets)   6,070 8,798 7,744 7,084 11,269 11,213 7,403 7,403   Net Debt   1,846 4,150 2,694 2,289 3,771 2,241 -7,403 -7,403     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   318 411 475 627 2,309 1,840 0.0 0.0   Gross profit growth   -17.8% 29.0% 15.6% 32.1% 268.3% -20.3% -100.0% 0.0%   Employees   1 1 1 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% -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)   6,070 8,798 7,744 7,084 11,269 11,213 7,403 7,403   Balance sheet change%   -1.6% 44.9% -12.0% -8.5% 59.1% -0.5% -34.0% 0.0%   Added value   318.5 410.7 474.8 627.0 2,183.0 1,840.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   493 -200 94 2 3,013 -674 -5,987 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 5.0 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 (%)   68.6% 75.7% 78.9% 87.6% 91.2% 70.3% 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 %   5.1% 7.8% 13.1% 7.3% 30.2% 17.4% 0.0% 0.0%   ROI %   5.5% 7.9% 6.5% 7.4% 30.9% 17.8% 0.0% 0.0%   ROE %   6.3% 10.6% 8.7% 8.4% 41.8% 20.3% 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 %   58.0% 44.4% 55.1% 56.7% 54.5% 67.1% 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, %   579.7% 1,010.4% 567.5% 365.1% 163.3% 121.8% 0.0% 0.0%   Gearing %   52.5% 106.1% 63.1% 57.4% 62.4% 30.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 2.0% 2.1% 1.9% 2.2% 5.6% 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   1.7 0.8 0.0 0.1 0.2 0.3 0.0 0.0   Current Ratio   1.7 0.8 0.0 0.1 0.2 0.3 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 17.0 61.0 79.0 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   1,404.7 -755.1 -2,615.6 -2,059.0 -3,519.0 -1,722.0 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   318 411 475 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   318 411 475 0 0 0 0 0   EBIT / employee   218 311 375 0 0 0 0 0   Net earnings / employee   216 392 357 0 0 0 0 0