Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Forward Energy 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 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   0.0% 6.9% 5.8% 6.5% 7.0% 4.1% 17.8% 17.8%   Credit score (0-100)   0 36 39 35 34 48 8 8   Credit rating   N/A BBB BBB 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)  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 1,808 1,827 1,628 1,752 1,927 0.0 0.0   EBITDA   0.0 830 741 433 523 752 0.0 0.0   EBIT   0.0 830 741 433 523 752 0.0 0.0   Pre-tax profit (PTP)   0.0 675.9 627.0 381.2 381.5 571.8 0.0 0.0   Net earnings   0.0 526.2 488.7 297.2 297.5 445.7 0.0 0.0   Pre-tax profit without non-rec. items   0.0 676 627 381 381 572 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   0.0 576 540 357 355 505 15.3 15.3   Interest-bearing liabilities   0.0 9.4 0.0 0.0 0.0 340 0.0 0.0   Balance sheet total (assets)   0.0 786 772 505 499 1,038 15.3 15.3   Net Debt   0.0 -599 -428 -223 -306 -499 -15.3 -15.3     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   0.0 1,808 1,827 1,628 1,752 1,927 0.0 0.0   Gross profit growth   0.0% 0.0% 1.0% -10.9% 7.6% 10.0% -100.0% 0.0%   Employees   0 2 2 2 2 2 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)   0 786 772 505 499 1,038 15 15   Balance sheet change%   0.0% 0.0% -1.8% -34.6% -1.2% 108.0% -98.5% 0.0%   Added value   0.0 830.0 741.5 433.1 523.1 752.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 4.0 5.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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 (%)   0.0% 45.9% 40.6% 26.6% 29.9% 39.0% 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 %   0.0% 106.1% 95.5% 69.6% 105.0% 99.4% 0.0% 0.0%   ROI %   0.0% 142.5% 131.6% 98.5% 148.2% 127.3% 0.0% 0.0%   ROE %   0.0% 91.3% 87.6% 66.3% 83.6% 103.7% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Equity ratio %   0.0% 73.3% 69.9% 70.7% 71.0% 48.7% 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, %   0.0% -72.2% -57.7% -51.4% -58.5% -66.3% 0.0% 0.0%   Gearing %   0.0% 1.6% 0.0% 0.0% 0.0% 67.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 3,376.2% 2,497.4% 0.0% 0.0% 112.9% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Quick Ratio   0.0 3.7 3.4 3.4 3.5 1.9 0.0 0.0   Current Ratio   0.0 3.7 3.4 3.4 3.5 1.9 0.0 0.0   Cash and cash equivalent   0.0 608.7 428.0 222.8 306.1 838.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 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   0.0 576.2 545.5 357.1 354.6 505.3 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 N/A 2019 2020/3 2020 2021/3 2021 2022/3 2022 2023/3 2023 2024/3 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 415 371 217 262 376 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 415 371 217 262 376 0 0   EBIT / employee   0 415 371 217 262 376 0 0   Net earnings / employee   0 263 244 149 149 223 0 0