Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

WORLD WIDE WIND 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   1.2% 1.1% 1.3% 1.0% 0.9% 1.1% 7.6% 7.5%   Credit score (0-100)   82 84 79 86 88 84 32 32   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   273.8 1,112.4 264.1 1,109.4 2,636.6 996.1 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,431 3,736 3,124 5,268 9,493 3,812 0.0 0.0   EBITDA   4,079 3,431 2,641 3,888 9,008 3,327 0.0 0.0   EBIT   4,079 1,488 742 1,899 7,065 1,380 0.0 0.0   Pre-tax profit (PTP)   2,909.5 755.0 56.1 1,332.7 6,434.3 963.5 0.0 0.0   Net earnings   3,030.3 9,437.1 500.2 1,040.0 5,018.4 152.8 0.0 0.0   Pre-tax profit without non-rec. items   2,910 755 56.1 1,333 6,434 964 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   27,980 32,085 30,186 28,197 26,254 24,406 0.0 0.0   Shareholders equity total   9,172 24,658 16,158 17,198 22,217 22,370 17,595 17,595   Interest-bearing liabilities   27,678 24,886 31,945 33,179 19,663 4,846 0.0 0.0   Balance sheet total (assets)   38,546 49,633 50,155 52,728 45,190 29,732 17,595 17,595   Net Debt   23,461 23,961 31,309 28,398 2,738 991 -17,595 -17,595     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   4,431 3,736 3,124 5,268 9,493 3,812 0.0 0.0   Gross profit growth   35.4% -15.7% -16.4% 68.6% 80.2% -59.8% -100.0% 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)   38,546 49,633 50,155 52,728 45,190 29,732 17,595 17,595   Balance sheet change%   -30.1% 28.8% 1.1% 5.1% -14.3% -34.2% -40.8% 0.0%   Added value   4,078.8 3,431.3 2,640.8 3,887.6 9,053.8 3,327.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -22,523 -3,612 2,239 -3,953 -3,899 -3,796 -20,007 -4,674   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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   92.1% 39.8% 23.7% 36.0% 74.4% 36.2% 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 %   9.0% 3.6% 1.9% 5.1% 15.1% 4.6% 0.0% 0.0%   ROI %   9.2% 3.7% 1.9% 5.2% 15.5% 4.7% 0.0% 0.0%   ROE %   39.6% 55.8% 2.5% 6.2% 25.5% 0.7% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   23.8% 49.7% 32.2% 32.6% 49.2% 75.2% 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, %   575.2% 698.3% 1,185.6% 730.5% 30.4% 29.8% 0.0% 0.0%   Gearing %   301.8% 100.9% 197.7% 192.9% 88.5% 21.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.5% 3.2% 3.1% 4.0% 3.7% 6.3% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.4 0.7 0.6 0.7 0.9 1.1 0.0 0.0   Current Ratio   0.4 0.7 0.6 0.7 0.9 1.1 0.0 0.0   Cash and cash equivalent   4,216.8 924.8 636.0 4,780.7 16,925.2 3,855.4 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   -18,840.2 -7,459.7 -12,100.4 -9,202.5 -2,437.7 373.8 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 3,431 2,641 3,888 9,054 3,327 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 3,431 2,641 3,888 9,008 3,327 0 0   EBIT / employee   0 1,488 742 1,899 7,065 1,380 0 0   Net earnings / employee   0 9,437 500 1,040 5,018 153 0 0