Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Enstall Power 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   5.4% 7.4% 11.9% 4.8% 3.5% 1.5% 11.6% 9.9%   Credit score (0-100)   44 34 21 45 52 76 2 2   Credit rating   BBB BB BB BBB BBB A BB BB   Credit limit (kDKK)   0.0 0.0 -0.0 0.0 0.0 30.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,655 6,179 4,266 6,487 8,490 9,659 0.0 0.0   EBITDA   302 215 -1,215 1,744 1,986 1,912 0.0 0.0   EBIT   244 187 -1,227 1,735 1,959 1,848 0.0 0.0   Pre-tax profit (PTP)   210.0 124.5 -1,327.1 1,644.3 1,913.7 1,757.1 0.0 0.0   Net earnings   154.4 88.3 -1,039.0 1,271.4 1,483.5 1,335.4 0.0 0.0   Pre-tax profit without non-rec. items   210 124 -1,327 1,644 1,914 1,757 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Tangible assets total   56.4 13.1 1.4 50.1 56.6 119 0.0 0.0   Shareholders equity total   345 651 -388 884 1,997 2,953 2,053 2,053   Interest-bearing liabilities   298 2,052 2,006 2,055 2,091 2,215 0.0 0.0   Balance sheet total (assets)   1,627 4,669 2,865 5,784 8,217 9,120 2,053 2,053   Net Debt   298 1,852 1,999 2,055 1,840 -401 -2,053 -2,053     See the entire balance sheet 1000.0 Volume  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   3,655 6,179 4,266 6,487 8,490 9,659 0.0 0.0   Gross profit growth   -11.5% 69.1% -31.0% 52.1% 30.9% 13.8% -100.0% 0.0%   Employees   10 17 16 14 17 19 0 0   Employee growth %   0.0% 70.0% -5.9% -12.5% 21.4% 11.8% -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)   1,627 4,669 2,865 5,784 8,217 9,120 2,053 2,053   Balance sheet change%   -34.8% 186.9% -38.6% 101.9% 42.1% 11.0% -77.5% 0.0%   Added value   244.1 186.6 -1,226.6 1,734.6 1,958.8 1,847.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -97 -72 -23 39 -21 -1 -119 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 2.0 3.0 0.0 0.0   1000.0 Profitability  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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 (%)   6.7% 3.0% -28.8% 26.7% 23.1% 19.1% 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 %   12.3% 6.9% -31.0% 38.5% 28.1% 21.4% 0.0% 0.0%   ROI %   24.5% 13.0% -52.1% 70.4% 55.9% 40.1% 0.0% 0.0%   ROE %   57.6% 17.7% -59.1% 67.8% 103.0% 54.0% 0.0% 0.0%   1000.0 Solidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Equity ratio %   21.2% 13.9% -11.9% 15.3% 24.3% 32.4% 100.0% 50.0%   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, %   98.4% 861.7% -164.5% 117.8% 92.7% -21.0% 0.0% 0.0%   Gearing %   86.1% 315.1% -517.4% 232.5% 104.7% 75.0% 0.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   5.6% 7.9% 5.0% 4.7% 2.5% 4.6% 0.0% 0.0%   1000.0 Liquidity  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Quick Ratio   1.2 1.1 0.7 1.1 1.3 1.4 0.0 0.0   Current Ratio   1.2 1.2 0.9 1.2 1.4 1.6 0.0 0.0   Cash and cash equivalent   0.0 199.7 6.9 0.0 250.4 2,615.6 0.0 0.0   1000.0 Capital use efficiency  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e 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   289.1 638.2 -389.1 833.6 2,370.8 3,258.0 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  2017 2017/9 2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   24 11 -77 124 115 97 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   30 13 -76 125 117 101 0 0   EBIT / employee   24 11 -77 124 115 97 0 0   Net earnings / employee   15 5 -65 91 87 70 0 0