Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SE BLUE RENEWABLES DK P/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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2% 0.2%   Bankruptcy risk   0.4% 1.7% 2.0% 2.0% 0.5% 0.4% 6.7% 6.6%   Credit score (0-100)   99 74 69 67 99 100 36 36   Credit rating   AAA A A A AAA AAA BBB BBB   Credit limit (kDKK)   41,270.1 408.5 86.4 63.1 94,963.5 95,738.1 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 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   48,786 66,208 139,390 147,632 194,718 66,167 0.0 0.0   EBITDA   94,058 23,355 98,431 111,782 194,718 66,066 0.0 0.0   EBIT   71,422 23,355 98,431 111,782 166,998 30,634 0.0 0.0   Pre-tax profit (PTP)   62,093.0 17,309.0 100,819.0 124,017.0 194,606.0 78,182.0 0.0 0.0   Net earnings   62,093.0 17,309.0 100,819.0 124,017.0 194,606.0 78,182.0 0.0 0.0   Pre-tax profit without non-rec. items   62,093 23,355 98,431 111,782 194,606 78,182 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   603,835 0.0 0.0 0.0 402,153 366,620 0.0 0.0   Shareholders equity total   341,186 419,620 522,503 601,150 847,541 927,931 800,720 800,720   Interest-bearing liabilities   200,838 0.0 0.0 0.0 307,447 206,023 0.0 0.0   Balance sheet total (assets)   693,101 761,780 969,105 959,753 1,215,122 1,191,914 800,720 800,720   Net Debt   132,573 0.0 0.0 0.0 306,137 204,535 -800,720 -800,720     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 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   48,786 66,208 139,390 147,632 194,718 66,167 0.0 0.0   Gross profit growth   -53.1% 35.7% 110.5% 5.9% 31.9% -66.0% -100.0% 0.0%   Employees   0 0 0 0 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)   693,101 761,780 969,105 959,753 1,215,122 1,191,914 800,720 800,720   Balance sheet change%   -2.4% 9.9% 27.2% -1.0% 26.6% -1.9% -32.8% 0.0%   Added value   94,058.0 23,355.0 98,431.0 111,782.0 166,998.0 66,066.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,620 -603,835 0 0 374,433 -70,965 -366,620 0   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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   146.4% 35.3% 70.6% 75.7% 85.8% 46.3% 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 %   10.2% 3.2% 11.4% 11.6% 18.9% 7.8% 0.0% 0.0%   ROI %   11.1% 3.4% 11.4% 11.6% 19.0% 7.8% 0.0% 0.0%   ROE %   18.8% 4.6% 21.4% 22.1% 26.9% 8.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   49.2% 100.0% 100.0% 100.0% 69.7% 77.9% 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, %   140.9% 0.0% 0.0% 0.0% 157.2% 309.6% 0.0% 0.0%   Gearing %   58.9% 0.0% 0.0% 0.0% 36.3% 22.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 0.0% 0.0% 0.0% 7.3% 5.9% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.7 0.0 0.0 0.0 7.1 12.5 0.0 0.0   Current Ratio   0.7 0.0 0.0 0.0 7.1 12.5 0.0 0.0   Cash and cash equivalent   68,265.0 0.0 0.0 0.0 1,310.0 1,488.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 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   -36,337.0 0.0 0.0 0.0 698,826.0 759,304.0 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  2018 2018/12 2019 2019/12 2020 2020/12 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 166,998 66,066 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 194,718 66,066 0 0   EBIT / employee   0 0 0 0 166,998 30,634 0 0   Net earnings / employee   0 0 0 0 194,606 78,182 0 0