Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Momentum Energy Projects ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2%   Bankruptcy risk   20.6% 12.0% 39.3% 5.6% 6.7% 3.7% 23.7% 17.7%   Credit score (0-100)   7 21 1 41 34 51 3 9   Credit rating   B BB C BBB BBB BBB B B   Credit limit (kDKK)   -0.0 -0.0 0.0 0.0 -0.0 0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 2,291 7,218 7,218 7,218   Gross profit   -414 39.3 6,202 45.7 1,494 5,139 0.0 0.0   EBITDA   -414 39.3 6,202 -87.1 -1,237 692 0.0 0.0   EBIT   -414 39.3 6,202 -87.1 -1,257 672 0.0 0.0   Pre-tax profit (PTP)   -411.9 46.0 6,359.4 -133.0 -477.4 413.0 0.0 0.0   Net earnings   -360.0 35.9 4,960.3 -127.3 -156.5 365.5 0.0 0.0   Pre-tax profit without non-rec. items   -412 46.0 6,359 -133 -477 413 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 100 80.0 60.0 0.0 0.0   Shareholders equity total   -235 -199 4,761 134 -22.6 343 -866 -866   Interest-bearing liabilities   0.0 89.1 0.0 5,250 4,815 7,170 866 866   Balance sheet total (assets)   657 61.7 6,194 5,892 5,794 10,156 0.0 0.0   Net Debt   -14.5 74.1 -7.2 5,141 4,788 6,815 866 866     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 2,291 7,218 7,218 7,218   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 215.1% 0.0% 0.0%   Gross profit   -414 39.3 6,202 45.7 1,494 5,139 0.0 0.0   Gross profit growth   0.0% 0.0% 15,673.9% -99.3% 3,173.0% 243.9% -100.0% 0.0%   Employees   0 0 0 1 5 7 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 400.0% 40.0% -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)   657 62 6,194 5,892 5,794 10,156 0 0   Balance sheet change%   -85.7% -90.6% 9,942.6% -4.9% -1.7% 75.3% -100.0% 0.0%   Added value   -413.9 39.3 6,202.0 -87.1 -1,257.4 671.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% -54.9% 9.3% 0.0% 0.0%   Investments   0 0 0 100 -40 -40 -60 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 1.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% -54.0% 9.6% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% -54.9% 9.3% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% -190.8% -84.1% 13.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% -6.8% 5.1% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% -6.0% 5.3% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% -20.8% 5.7% 0.0% 0.0%   ROA %   -14.7% 8.0% 197.1% 0.8% -3.1% 12.0% 0.0% 0.0%   ROI %   -17.7% 103.2% 262.2% 1.0% -3.5% 15.6% 0.0% 0.0%   ROE %   -92.0% 10.0% 205.7% -5.2% -5.3% 11.9% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   -30.8% -102.5% 76.9% 2.3% -0.4% 3.4% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 253.9% 135.9% 12.0% 12.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 252.8% 131.0% 12.0% 12.0%   Net int. bear. debt to EBITDA, %   3.5% 188.3% -0.1% -5,900.4% -387.0% 985.2% 0.0% 0.0%   Gearing %   0.0% -44.7% 0.0% 3,918.6% -21,337.3% 2,090.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.0% 0.0% 7.0% 5.9% 9.2% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   0.9 0.3 4.3 6.2 2.5 1.3 0.0 0.0   Current Ratio   0.7 0.2 4.3 6.2 2.5 1.3 0.0 0.0   Cash and cash equivalent   14.5 15.0 7.2 108.6 26.3 354.8 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 21.1 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 20.8 65.2 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 207.1% 124.9% 0.0% 0.0%   Net working capital   -234.9 -199.1 4,761.2 4,854.0 2,833.0 2,143.0 -432.8 -432.8   Net working capital %   0.0% 0.0% 0.0% 0.0% 123.7% 29.7% -6.0% -6.0%   1000.0 Employee efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 458 1,031 0 0   Added value / employee   0 0 0 -87 -251 96 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -87 -247 99 0 0   EBIT / employee   0 0 0 -87 -251 96 0 0   Net earnings / employee   0 0 0 -127 -31 52 0 0