Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

b.energy 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 2017/12 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   1.3% 1.0% 2.5% 9.3% 2.0% 6.6% 10.8% 8.4%   Credit score (0-100)   81 89 64 26 68 35 21 29   Credit rating   A A BBB BB A BBB BB BB   Credit limit (kDKK)   276.5 2,862.9 0.2 -0.0 4.1 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 0 0 0 0   Gross profit   14,432 24,645 23,369 10,130 23,925 21,032 0.0 0.0   EBITDA   9,008 18,486 13,545 -7,062 5,974 -5,121 0.0 0.0   EBIT   7,511 17,986 12,485 -8,861 4,027 -6,865 0.0 0.0   Pre-tax profit (PTP)   6,833.4 18,185.3 449.3 -6,714.3 5,722.0 12,458.6 0.0 0.0   Net earnings   5,317.8 14,178.3 -2,127.9 -5,283.2 5,072.0 9,957.3 0.0 0.0   Pre-tax profit without non-rec. items   6,833 18,185 449 -6,714 5,722 12,459 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   652 1,388 1,225 1,047 211 1,724 0.0 0.0   Shareholders equity total   17,480 31,659 24,987 -2,641 18,799 3,536 5,664 5,664   Interest-bearing liabilities   1,330 2,086 4,079 27,164 29,036 2,616 0.0 0.0   Balance sheet total (assets)   55,960 86,989 94,643 80,119 119,141 140,137 5,664 5,664   Net Debt   -867 791 3,912 25,645 27,347 -1,119 -5,664 -5,664     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 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   14,432 24,645 23,369 10,130 23,925 21,032 0.0 0.0   Gross profit growth   0.8% 70.8% -5.2% -56.7% 136.2% -12.1% -100.0% 0.0%   Employees   0 0 16 30 32 33 0 0   Employee growth %   0.0% 0.0% 0.0% 87.5% 6.7% 3.1% -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)   55,960 86,989 94,643 80,119 119,141 140,137 5,664 5,664   Balance sheet change%   30.6% 55.4% 8.8% -15.3% 48.7% 17.6% -96.0% 0.0%   Added value   7,510.7 17,986.2 12,484.7 -8,861.3 4,027.2 -6,864.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,238 136 881 -2,378 -1,863 -1,694 -2,893 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 4.0 -1.0 1.0 -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% 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 (%)   52.0% 73.0% 53.4% -87.5% 16.8% -32.6% 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 %   16.0% 27.1% 2.3% -5.9% 7.8% 10.7% 0.0% 0.0%   ROI %   50.5% 68.4% 5.8% -16.8% 18.1% 40.6% 0.0% 0.0%   ROE %   35.9% 57.7% -7.5% -10.2% 10.4% 89.2% 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 %   31.2% 36.4% 26.4% -3.1% 15.8% 2.5% 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, %   -9.6% 4.3% 28.9% -363.1% 457.7% 21.8% 0.0% 0.0%   Gearing %   7.6% 6.6% 16.3% -1,028.5% 154.5% 74.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   146.8% 67.3% 52.6% 9.4% 7.5% 8.6% 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   1.4 1.6 1.4 0.5 0.8 1.0 0.0 0.0   Current Ratio   1.4 1.6 1.4 0.5 0.8 1.0 0.0 0.0   Cash and cash equivalent   2,196.9 1,295.0 167.1 1,519.1 1,688.6 3,735.0 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 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   16,675.9 32,830.3 25,102.7 -42,208.0 -17,093.6 -1,844.9 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 2017/12 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 0 0 0 0   Added value / employee   0 0 780 -295 126 -208 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 847 -235 187 -155 0 0   EBIT / employee   0 0 780 -295 126 -208 0 0   Net earnings / employee   0 0 -133 -176 158 302 0 0