Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MOMENTUM ENERGY INVEST 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   0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8% 0.8%   Bankruptcy risk   1.6% 3.1% 0.5% 0.7% 0.5% 0.5% 7.5% 7.5%   Credit score (0-100)   76 57 99 93 98 99 33 33   Credit rating   A BBB AAA AA AA AAA BB BB   Credit limit (kDKK)   21.7 0.0 16,189.5 30,827.8 33,887.2 54,729.9 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   -215 -2,445 622 11,038 3,866 4,107 0.0 0.0   EBITDA   -215 -2,445 622 11,038 3,289 4,107 0.0 0.0   EBIT   -267 -2,497 331 10,799 3,049 3,808 0.0 0.0   Pre-tax profit (PTP)   7,945.5 13,628.0 2,979.6 -4,287.3 23,744.7 141,355.2 0.0 0.0   Net earnings   8,285.7 12,994.4 3,436.7 -3,296.5 23,438.8 116,403.7 0.0 0.0   Pre-tax profit without non-rec. items   7,945 13,628 2,980 -4,287 23,745 141,355 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   0.0 5,732 5,493 5,254 5,546 6,170 0.0 0.0   Shareholders equity total   12,382 23,076 163,100 335,399 340,293 549,161 96,664 96,664   Interest-bearing liabilities   30,379 12,373 38,763 64,311 404,215 284,767 0.0 0.0   Balance sheet total (assets)   43,685 39,092 244,145 436,150 785,006 927,291 96,664 96,664   Net Debt   26,580 12,326 38,567 63,738 399,825 283,276 -96,664 -96,664     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   -215 -2,445 622 11,038 3,866 4,107 0.0 0.0   Gross profit growth   -381.9% -1,037.4% 0.0% 1,675.3% -65.0% 6.2% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 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)   43,685 39,092 244,145 436,150 785,006 927,291 96,664 96,664   Balance sheet change%   41.0% -10.5% 524.5% 78.6% 80.0% 18.1% -89.6% 0.0%   Added value   -215.0 -2,445.0 621.7 11,037.9 3,288.0 4,106.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -104 5,628 -582 1,128 3,873 3,945 -14,809 -754   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 2.0 3.0 4.0 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 (%)   124.3% 102.1% 53.2% 97.8% 78.9% 92.7% 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 %   24.2% 36.4% 3.5% -0.7% 4.2% 17.2% 0.0% 0.0%   ROI %   25.1% 38.5% 3.6% -0.7% 4.2% 17.3% 0.0% 0.0%   ROE %   89.9% 73.3% 3.7% -1.3% 6.9% 26.2% 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 %   28.3% 59.0% 66.8% 76.9% 43.3% 59.2% 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, %   -12,365.1% -504.1% 6,203.0% 577.4% 12,156.0% 6,897.6% 0.0% 0.0%   Gearing %   245.4% 53.6% 23.8% 19.2% 118.8% 51.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.0% 6.7% 8.0% 3.6% 0.7% 1.6% 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   0.3 0.4 0.1 0.6 0.9 0.9 0.0 0.0   Current Ratio   0.3 0.4 0.1 0.6 0.9 0.9 0.0 0.0   Cash and cash equivalent   3,798.4 47.2 196.1 573.2 4,390.2 1,490.3 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   -22,250.8 -9,355.3 -37,130.5 -28,856.6 -47,052.2 -30,437.2 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 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0