Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GK VINDENERGI 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   2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0% 2.0%   Bankruptcy risk   5.5% 7.1% 10.5% 8.9% 11.9% 12.6% 17.0% 16.7%   Credit score (0-100)   42 35 23 26 19 17 10 10   Credit rating   BBB BBB BB BB BB BB 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   184 172 158 195 208 200 0.0 0.0   EBITDA   172 147 -42.1 171 176 176 0.0 0.0   EBIT   172 147 -42.1 171 176 176 0.0 0.0   Pre-tax profit (PTP)   356.4 222.6 -0.3 171.1 179.0 177.8 0.0 0.0   Net earnings   278.5 173.4 0.0 133.5 139.7 138.7 0.0 0.0   Pre-tax profit without non-rec. items   356 223 -0.3 171 179 178 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   4,469 4,642 125 258 398 287 11.9 11.9   Interest-bearing liabilities   0.0 0.0 235 47.0 0.0 199 0.0 0.0   Balance sheet total (assets)   4,735 4,768 475 415 526 609 11.9 11.9   Net Debt   -13.2 -326 184 0.9 -337 -322 -11.9 -11.9     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   184 172 158 195 208 200 0.0 0.0   Gross profit growth   -94.7% -6.2% -8.1% 23.2% 6.7% -3.8% -100.0% 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)   4,735 4,768 475 415 526 609 12 12   Balance sheet change%   -27.1% 0.7% -90.0% -12.6% 26.7% 15.8% -98.1% 0.0%   Added value   172.4 146.8 -42.1 171.0 176.1 176.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 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 -1.0 1.0 2.0 3.0 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 (%)   93.9% 85.2% -26.6% 87.7% 84.6% 88.0% 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 %   6.4% 4.7% 0.1% 38.8% 38.2% 31.7% 0.0% 0.0%   ROI %   8.3% 4.9% 0.1% 51.9% 51.1% 40.7% 0.0% 0.0%   ROE %   6.4% 3.8% 0.0% 69.6% 42.5% 40.5% 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 %   94.4% 97.4% 26.3% 62.3% 75.7% 47.1% 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, %   -7.7% -222.3% -437.1% 0.6% -191.4% -182.6% 0.0% 0.0%   Gearing %   0.0% 0.0% 187.6% 18.2% 0.0% 69.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 2.2% 1.2% 3.1% 2.1% 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   17.8 38.0 1.4 2.6 4.1 1.9 0.0 0.0   Current Ratio   17.8 38.0 1.4 2.6 4.1 1.9 0.0 0.0   Cash and cash equivalent   13.2 326.3 50.5 46.0 336.9 520.9 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   4,454.4 4,629.9 125.0 258.5 398.1 286.9 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   172 147 -42 171 176 176 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   172 147 -42 171 176 176 0 0   EBIT / employee   172 147 -42 171 176 176 0 0   Net earnings / employee   279 173 0 133 140 139 0 0