Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ProCon Wind Energy 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 N/A 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% 2.0% 2.0%   Bankruptcy risk   0.0% 0.6% 2.7% 4.1% 0.5% 0.5% 3.9% 3.8%   Credit score (0-100)   0 98 60 47 99 99 50 51   Credit rating   N/A AA BBB BBB AAA AAA BBB BBB   Credit limit (kDKK)   0.0 3,766.1 0.0 0.0 7,404.1 7,574.0 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 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   0.0 28,769 0.0 0.0 36,580 39,184 0.0 0.0   EBITDA   0.0 8,072 1,256 -583 13,308 8,903 0.0 0.0   EBIT   0.0 4,992 1,256 -583 9,777 5,336 0.0 0.0   Pre-tax profit (PTP)   0.0 3,822.6 22.0 -1,699.0 8,631.0 2,721.3 0.0 0.0   Net earnings   0.0 2,867.0 22.0 -1,699.0 6,880.7 2,269.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 3,822 1,256 -583 8,631 2,721 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 2,064 0.0 0.0 515 778 0.0 0.0   Shareholders equity total   0.0 30,367 30,927 54,879 61,675 66,322 41,461 41,461   Interest-bearing liabilities   0.0 13,374 0.0 0.0 12,086 4,197 0.0 0.0   Balance sheet total (assets)   0.0 55,804 66,182 92,420 96,698 87,176 41,461 41,461   Net Debt   0.0 13,031 0.0 0.0 9,489 4,188 -26,867 -26,867     See the entire balance sheet 1000.0 Volume  2018 N/A 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   0.0 28,769 0.0 0.0 36,580 39,184 0.0 0.0   Gross profit growth   0.0% 0.0% -100.0% 0.0% 0.0% 7.1% -100.0% 0.0%   Employees   0 26 33 35 27 38 0 0   Employee growth %   0.0% 0.0% 26.9% 6.1% -22.9% 40.7% -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)   0 55,804 66,182 92,420 96,698 87,176 41,461 41,461   Balance sheet change%   0.0% 0.0% 18.6% 39.6% 4.6% -9.8% -52.4% 0.0%   Added value   0.0 8,071.6 1,256.0 -583.0 9,776.8 8,902.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 25,024 -28,104 0 14,553 -6,279 -778 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2018 N/A 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 (%)   0.0% 17.4% 0.0% 0.0% 26.7% 13.6% 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 %   0.0% 9.0% 2.1% -0.7% 11.5% 6.7% 0.0% 0.0%   ROI %   0.0% 10.9% 2.2% -0.7% 13.0% 8.3% 0.0% 0.0%   ROE %   0.0% 9.4% 0.1% -4.0% 11.8% 3.5% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 54.4% 100.0% 100.0% 63.8% 76.1% 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, %   0.0% 161.4% 0.0% 0.0% 71.3% 47.0% 0.0% 0.0%   Gearing %   0.0% 44.0% 0.0% 0.0% 19.6% 6.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 18.3% 0.0% 0.0% 36.9% 41.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.0 1.3 0.0 0.0 2.3 3.8 0.0 0.0   Current Ratio   0.0 1.3 0.0 0.0 2.3 3.8 0.0 0.0   Cash and cash equivalent   0.0 342.3 0.0 0.0 2,597.0 8.4 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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   0.0 6,995.0 0.0 0.0 43,484.8 51,118.2 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 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   0 310 38 -17 362 234 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 310 38 -17 493 234 0 0   EBIT / employee   0 192 38 -17 362 140 0 0   Net earnings / employee   0 110 1 -49 255 60 0 0