Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VINDMASK HOLDING 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% 1.5% 5.4%   Bankruptcy risk   0.6% 0.7% 0.6% 0.7% 1.2% 0.7% 7.7% 7.2%   Credit score (0-100)   97 95 96 95 82 94 32 34   Credit rating   AA AA AA AA A AA BB BBB   Credit limit (kDKK)   3,048.4 2,888.3 2,835.1 2,990.8 630.0 2,391.0 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   -18.9 -138 -136 -290 -338 -87.8 0.0 0.0   EBITDA   -39.9 -257 -238 -392 -432 -198 0.0 0.0   EBIT   -39.9 -257 -240 -415 -480 -246 0.0 0.0   Pre-tax profit (PTP)   3,111.2 2,276.6 2,688.1 2,857.6 -1,549.2 2,588.3 0.0 0.0   Net earnings   3,111.2 1,967.3 2,379.0 2,099.4 -1,549.2 2,568.1 0.0 0.0   Pre-tax profit without non-rec. items   3,111 2,277 2,688 2,858 -1,549 2,588 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   100 100 79.2 238 231 184 0.0 0.0   Shareholders equity total   28,916 29,783 29,662 31,649 23,099 25,609 25,423 25,423   Interest-bearing liabilities   0.0 0.0 0.0 0.0 107 48.9 0.0 0.0   Balance sheet total (assets)   29,072 29,932 29,871 32,411 23,277 25,745 25,423 25,423   Net Debt   -21,983 -22,369 -22,214 -25,142 -21,278 -23,773 -25,423 -25,423     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   -18.9 -138 -136 -290 -338 -87.8 0.0 0.0   Gross profit growth   45.0% -628.1% 1.0% -112.6% -16.7% 74.1% 0.0% 0.0%   Employees   0 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)   29,072 29,932 29,871 32,411 23,277 25,745 25,423 25,423   Balance sheet change%   -1.3% 3.0% -0.2% 8.5% -28.2% 10.6% -1.3% 0.0%   Added value   -39.9 -256.8 -238.4 -391.9 -456.5 -198.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   36 0 -22 135 -54 -95 -184 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 -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 (%)   211.0% 186.4% 175.8% 143.1% 141.7% 280.1% 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 %   15.2% 7.8% 10.1% 10.4% 6.9% 11.5% 0.0% 0.0%   ROI %   15.3% 7.8% 10.1% 10.6% 7.0% 11.2% 0.0% 0.0%   ROE %   10.7% 6.7% 8.0% 6.8% -5.7% 10.5% 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 %   99.5% 99.5% 99.3% 97.6% 99.2% 99.5% 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, %   55,061.3% 8,711.3% 9,318.0% 6,415.1% 4,926.5% 11,987.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.5% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 6,469.3% 191.9% 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   141.9 153.4 106.8 33.1 122.5 178.2 0.0 0.0   Current Ratio   141.9 153.4 106.8 33.3 123.4 179.4 0.0 0.0   Cash and cash equivalent   21,983.2 22,369.3 22,214.2 25,142.3 21,385.6 23,821.6 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   6,159.6 3,582.5 766.3 329.7 561.8 1,265.7 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   0 -257 -238 -392 -457 -198 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -257 -238 -392 -432 -198 0 0   EBIT / employee   0 -257 -240 -415 -480 -246 0 0   Net earnings / employee   0 1,967 2,379 2,099 -1,549 2,568 0 0