Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Siemens Energy A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2% 2.2%   Bankruptcy risk   8.3% 6.3% 7.1% 5.8% 2.2% 1.1% 7.1% 7.1%   Credit score (0-100)   31 37 33 39 65 84 34 34   Credit rating   BB BBB BBB BBB BBB A BBB BBB   Credit limit (mDKK)   0.0 0.0 0.0 0.0 0.0 9.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   687 421 245 257 915 1,368 1,368 1,368   Gross profit   687 421 245 257 88.4 150 0.0 0.0   EBITDA   687 421 245 257 43.5 71.0 0.0 0.0   EBIT   687 421 245 257 43.5 71.0 0.0 0.0   Pre-tax profit (PTP)   28.4 19.4 -0.9 -4.7 43.5 71.0 0.0 0.0   Net earnings   28.4 19.4 -0.9 -4.7 34.1 55.2 0.0 0.0   Pre-tax profit without non-rec. items   687 421 245 257 47.4 71.2 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 0.0 0.0 1.7 3.2 0.0 0.0   Shareholders equity total   1.8 43.3 42.5 112 146 167 112 112   Interest-bearing liabilities   0.0 0.0 0.0 0.0 59.2 74.7 0.0 0.0   Balance sheet total (assets)   136 185 181 507 462 633 112 112   Net Debt   -0.4 0.0 0.0 0.0 43.4 42.7 -112 -112     See the entire balance sheet 1.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   687 421 245 257 915 1,368 1,368 1,368   Net sales growth   0.0% -38.7% -41.9% 4.9% 256.5% 49.4% 0.0% 0.0%   Gross profit   687 421 245 257 88.4 150 0.0 0.0   Gross profit growth   0.0% -38.7% -41.9% 4.9% -65.6% 69.5% -100.0% 0.0%   Employees   73 79 80 78 95 126 0 0   Employee growth %   0.0% 8.2% 1.3% -2.5% 21.8% 32.6% -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)   136 185 181 507 462 633 112 112   Balance sheet change%   0.0% 36.2% -2.3% 180.8% -9.0% 37.1% -82.3% 0.0%   Added value   687.2 421.2 244.8 256.8 43.5 71.0 0.0 0.0   Added value %   100.0% 100.0% 100.0% 100.0% 4.7% 5.2% 0.0% 0.0%   Investments   0 0 0 0 2 2 -3 0   Net sales trend   0.0 -1.0 -2.0 1.0 2.0 3.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A EBITDA %   100.0% 100.0% 100.0% 100.0% 4.7% 5.2% 0.0% 0.0%   EBIT %   100.0% 100.0% 100.0% 100.0% 4.7% 5.2% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 49.1% 47.4% 0.0% 0.0%   Net Earnings %   4.1% 4.6% -0.4% -1.8% 3.7% 4.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   4.1% 4.6% -0.4% -1.8% 3.7% 4.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   100.0% 100.0% 100.0% 100.0% 5.2% 5.2% 0.0% 0.0%   ROA %   506.1% 262.7% 133.9% 74.7% 10.1% 14.1% 0.0% 0.0%   ROI %   506.1% 262.7% 133.9% 74.7% 13.4% 30.9% 0.0% 0.0%   ROE %   1,598.0% 85.9% -2.1% -6.1% 26.4% 35.3% 0.0% 0.0%   1.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   100.0% 100.0% 100.0% 100.0% 31.7% 27.1% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 32.8% 31.3% 0.0% 0.0%   Relative net indebtedness %   -0.1% 0.0% 0.0% 0.0% 31.1% 29.0% -8.2% -8.2%   Net int. bear. debt to EBITDA, %   -0.1% 0.0% 0.0% 0.0% 99.8% 60.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 40.5% 44.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 4.5% 8.8% 0.0% 0.0%   1.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.0 0.0 0.0 0.0 1.5 1.5 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.5 1.5 0.0 0.0   Cash and cash equivalent   0.4 0.0 0.0 0.0 15.8 32.0 0.0 0.0   1.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 87.1 36.0 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 %   0.1% 0.0% 0.0% 0.0% 50.2% 46.0% 8.2% 8.2%   Net working capital   0.4 0.0 0.0 0.0 159.4 201.2 0.0 0.0   Net working capital %   0.1% 0.0% 0.0% 0.0% 17.4% 14.7% 0.0% 0.0%   1.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   9 5 3 3 10 11 0 0   Added value / employee   9 5 3 3 0 1 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   9 5 3 3 0 1 0 0   EBIT / employee   9 5 3 3 0 1 0 0   Net earnings / employee   0 0 -0 -0 0 0 0 0