Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DANSK VINDMØLLEFORMIDLING 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  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7% 2.7%   Bankruptcy risk   2.1% 3.2% 10.0% 20.8% 24.3% 19.9% 18.0% 18.0%   Credit score (0-100)   69 58 26 6 3 5 7 7   Credit rating   A BBB BB B B B B B   Credit limit (kDKK)   0.2 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)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   609 189 114 -214 -45.3 162 0.0 0.0   EBITDA   369 156 114 -214 -70.1 162 0.0 0.0   EBIT   255 39.1 -265 -255 -70.1 162 0.0 0.0   Pre-tax profit (PTP)   -5.8 -443.3 -2,687.8 -110.9 -70.1 157.8 0.0 0.0   Net earnings   -5.8 -443.3 -2,687.8 -110.9 -70.1 157.8 0.0 0.0   Pre-tax profit without non-rec. items   204 0.1 -288 -111 -70.1 158 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   865 750 303 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   3,657 3,213 526 415 345 503 -322 -322   Interest-bearing liabilities   1,549 1,003 951 344 344 344 322 322   Balance sheet total (assets)   5,438 4,470 1,745 1,030 951 901 0.0 0.0   Net Debt   1,148 738 510 -667 -569 -558 322 322     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   609 189 114 -214 -45.3 162 0.0 0.0   Gross profit growth   0.0% -69.0% -39.5% 0.0% 78.8% 0.0% -100.0% 0.0%   Employees   1 0 0 0 0 0 0 0   Employee growth %   0.0% -100.0% 0.0% 0.0% 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)   5,438 4,470 1,745 1,030 951 901 0 0   Balance sheet change%   0.0% -17.8% -61.0% -41.0% -7.7% -5.2% -100.0% 0.0%   Added value   369.5 155.6 114.3 -213.7 -29.2 162.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   750 -231 -826 -344 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   1.0 2.0 -1.0 -2.0 -3.0 1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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 (%)   41.8% 20.7% -231.5% 119.1% 154.6% 100.0% 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 %   0.9% -8.1% -85.7% -7.3% -7.1% 17.5% 0.0% 0.0%   ROI %   9.0% 10.3% 75.0% -9.0% -9.7% 21.2% 0.0% 0.0%   ROE %   -0.2% -12.9% -143.8% -23.6% -18.5% 37.3% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   67.2% 71.9% 30.1% 40.3% 36.2% 55.7% -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, %   310.7% 474.4% 445.8% 311.9% 812.8% -343.4% 0.0% 0.0%   Gearing %   42.4% 31.2% 181.0% 82.9% 99.8% 68.4% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   33.8% 37.9% 247.9% 1.5% 0.0% 1.3% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.5 0.3 0.6 1.7 1.6 2.3 0.0 0.0   Current Ratio   0.6 0.4 0.6 1.7 1.6 2.3 0.0 0.0   Cash and cash equivalent   401.4 264.6 441.7 1,010.4 913.4 901.4 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e 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   -554.1 -473.0 -342.9 414.7 344.7 502.5 -161.2 -161.2   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   369 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   369 0 0 0 0 0 0 0   EBIT / employee   255 0 0 0 0 0 0 0   Net earnings / employee   -6 0 0 0 0 0 0 0