Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Energitech.dk 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7% 2.7%   Bankruptcy risk   8.9% 7.0% 3.1% 3.8% 2.6% 4.0% 7.5% 7.1%   Credit score (0-100)   29 34 55 51 61 50 32 34   Credit rating   BB BBB BBB BBB BBB BBB BB BBB   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)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,724 2,221 2,115 1,972 2,092 1,882 0.0 0.0   EBITDA   233 451 692 218 269 196 0.0 0.0   EBIT   233 451 613 139 180 94.9 0.0 0.0   Pre-tax profit (PTP)   230.1 452.3 599.6 132.5 188.0 95.0 0.0 0.0   Net earnings   177.1 350.1 464.9 98.3 142.7 71.6 0.0 0.0   Pre-tax profit without non-rec. items   230 452 600 133 188 95.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   0.0 0.0 124 93.8 160 12.8 0.0 0.0   Shareholders equity total   227 577 1,042 1,140 1,083 1,155 905 905   Interest-bearing liabilities   382 146 538 13.1 53.6 53.4 0.0 0.0   Balance sheet total (assets)   1,552 1,747 2,016 1,773 1,580 1,651 905 905   Net Debt   294 -711 -383 -169 -570 -520 -755 -755     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   1,724 2,221 2,115 1,972 2,092 1,882 0.0 0.0   Gross profit growth   0.0% 28.9% -4.8% -6.7% 6.0% -10.0% -100.0% 0.0%   Employees   3 3 3 3 3 3 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)   1,552 1,747 2,016 1,773 1,580 1,651 905 905   Balance sheet change%   0.0% 12.5% 15.4% -12.1% -10.8% 4.5% -45.2% 0.0%   Added value   233.4 451.4 692.4 218.5 260.2 196.1 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 344 -160 -72 -299 -13 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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 (%)   13.5% 20.3% 29.0% 7.0% 8.6% 5.0% 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 %   15.0% 28.9% 33.2% 7.5% 11.4% 6.1% 0.0% 0.0%   ROI %   38.3% 71.4% 54.2% 10.5% 16.6% 8.3% 0.0% 0.0%   ROE %   78.0% 87.1% 57.4% 9.0% 12.8% 6.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   14.6% 33.0% 51.7% 64.3% 68.5% 69.9% 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, %   126.1% -157.4% -55.3% -77.3% -212.2% -265.1% 0.0% 0.0%   Gearing %   168.4% 25.2% 51.6% 1.1% 5.0% 4.6% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.7% 8.9% 7.2% 3.8% 10.1% 6.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   1.1 1.5 1.6 2.2 2.5 3.0 0.0 0.0   Current Ratio   1.2 1.5 1.6 2.2 2.5 3.0 0.0 0.0   Cash and cash equivalent   88.3 856.0 920.5 181.8 623.8 573.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e 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   227.1 577.2 603.5 781.7 719.6 979.7 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   78 150 231 73 87 65 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   78 150 231 73 90 65 0 0   EBIT / employee   78 150 204 46 60 32 0 0   Net earnings / employee   59 117 155 33 48 24 0 0