Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EOT 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  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   2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1% 2.1%   Bankruptcy risk   1.3% 1.1% 1.1% 1.6% 1.2% 1.6% 6.5% 6.5%   Credit score (0-100)   82 86 84 74 81 74 36 36   Credit rating   A A A A A A BBB BBB   Credit limit (kDKK)   508.1 1,460.5 1,462.7 77.1 979.2 129.4 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   7,074 8,587 9,462 5,774 14,973 19,279 0.0 0.0   EBITDA   1,658 3,357 4,280 779 9,956 13,642 0.0 0.0   EBIT   1,371 3,124 4,027 542 9,748 13,436 0.0 0.0   Pre-tax profit (PTP)   1,299.4 3,061.8 3,932.1 430.8 9,660.2 13,685.0 0.0 0.0   Net earnings   1,008.6 2,385.5 3,063.1 333.1 7,531.4 10,670.0 0.0 0.0   Pre-tax profit without non-rec. items   1,299 3,062 3,932 431 9,660 13,685 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   5,767 5,687 5,435 5,198 4,990 4,785 0.0 0.0   Shareholders equity total   29,769 24,154 27,217 24,550 32,082 35,752 33,352 33,352   Interest-bearing liabilities   1,576 1,359 1,186 2,388 377 0.0 0.0 0.0   Balance sheet total (assets)   35,431 33,006 34,577 31,767 39,863 42,032 33,352 33,352   Net Debt   -14,108 -7,174 -13,445 -8,575 -15,372 -21,319 -33,352 -33,352     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   7,074 8,587 9,462 5,774 14,973 19,279 0.0 0.0   Gross profit growth   6.6% 21.4% 10.2% -39.0% 159.3% 28.8% -100.0% 0.0%   Employees   10 9 9 8 8 9 0 0   Employee growth %   0.0% -10.0% 0.0% -11.1% 0.0% 12.5% -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)   35,431 33,006 34,577 31,767 39,863 42,032 33,352 33,352   Balance sheet change%   2.4% -6.8% 4.8% -8.1% 25.5% 5.4% -20.7% 0.0%   Added value   1,658.2 3,357.0 4,280.1 779.0 9,985.1 13,641.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -525 -313 -505 -474 -415 -410 -4,785 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 5.0 5.0 5.0 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 (%)   19.4% 36.4% 42.6% 9.4% 65.1% 69.7% 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 %   3.9% 9.1% 11.9% 1.6% 27.2% 33.4% 0.0% 0.0%   ROI %   4.3% 10.8% 14.6% 1.9% 32.2% 39.5% 0.0% 0.0%   ROE %   3.4% 8.8% 11.9% 1.3% 26.6% 31.5% 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 %   84.0% 73.2% 78.7% 77.3% 80.5% 85.1% 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, %   -850.8% -213.7% -314.1% -1,100.9% -154.4% -156.3% 0.0% 0.0%   Gearing %   5.3% 5.6% 4.4% 9.7% 1.2% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 4.2% 7.5% 6.2% 6.4% 5.2% 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   3.9 1.8 2.9 2.5 3.6 4.6 0.0 0.0   Current Ratio   5.9 3.4 4.6 4.0 4.8 6.5 0.0 0.0   Cash and cash equivalent   15,683.6 8,533.1 14,631.0 10,963.9 15,748.7 21,318.9 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   24,604.4 19,195.5 22,781.8 19,905.8 27,627.5 31,485.3 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 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   166 373 476 97 1,248 1,516 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   166 373 476 97 1,244 1,516 0 0   EBIT / employee   137 347 447 68 1,219 1,493 0 0   Net earnings / employee   101 265 340 42 941 1,186 0 0