Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

go'energi 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2% 0.2%   Bankruptcy risk   1.4% 2.1% 2.2% 2.2% 2.8% 2.0% 4.6% 4.3%   Credit score (0-100)   80 68 66 65 59 67 46 48   Credit rating   A BBB BBB BBB BBB A BBB BBB   Credit limit (kDKK)   457.3 1.6 1.4 1.7 0.1 5.9 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   4,130 4,689 5,365 4,768 4,719 935 0.0 0.0   EBITDA   4,130 2,587 3,263 2,666 4,719 935 0.0 0.0   EBIT   2,544 2,587 3,263 2,666 3,688 -96.8 0.0 0.0   Pre-tax profit (PTP)   2,478.1 1,887.0 2,165.0 1,579.0 3,112.1 1,148.1 0.0 0.0   Net earnings   1,933.1 1,887.0 2,165.0 1,579.0 2,419.8 887.7 0.0 0.0   Pre-tax profit without non-rec. items   2,478 2,587 3,263 2,666 3,112 1,148 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   31,955 33,842 36,006 37,586 40,006 40,893 28,393 28,393   Interest-bearing liabilities   58,550 0.0 0.0 0.0 28,813 19,789 0.0 0.0   Balance sheet total (assets)   97,883 73,253 82,171 110,340 157,127 65,312 28,393 28,393   Net Debt   15,379 0.0 0.0 0.0 -82,370 -4,565 -26,846 -26,846     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   4,130 4,689 5,365 4,768 4,719 935 0.0 0.0   Gross profit growth   282.5% 13.5% 14.4% -11.1% -1.0% -80.2% -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)   97,883 73,253 82,171 110,340 157,127 65,312 28,393 28,393   Balance sheet change%   90.4% -25.2% 12.2% 34.3% 42.4% -58.4% -56.5% 0.0%   Added value   4,129.8 2,587.0 3,263.0 2,666.0 3,687.7 935.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,050 -9,918 0 0 1,548 -2,063 0 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 -1.0 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 (%)   61.6% 55.2% 60.8% 55.9% 78.1% -10.3% 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 %   3.5% 3.0% 4.2% 2.8% 2.8% 1.1% 0.0% 0.0%   ROI %   3.9% 3.2% 4.2% 2.8% 4.2% 1.8% 0.0% 0.0%   ROE %   6.9% 5.7% 6.2% 4.3% 6.2% 2.2% 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 %   32.7% 100.0% 100.0% 100.0% 52.2% 62.5% 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, %   372.4% 0.0% 0.0% 0.0% -1,745.3% -488.2% 0.0% 0.0%   Gearing %   183.2% 0.0% 0.0% 0.0% 72.0% 48.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.4% 0.0% 0.0% 0.0% 4.4% 0.1% 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   1.3 0.0 0.0 0.0 4.2 2.6 0.0 0.0   Current Ratio   1.3 0.0 0.0 0.0 1.3 2.6 0.0 0.0   Cash and cash equivalent   43,170.9 0.0 0.0 0.0 111,182.8 24,353.4 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   22,152.3 0.0 0.0 0.0 37,426.2 39,345.6 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