Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Organicum Biomass Ørbæk ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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% 1.9% 1.9%   Bankruptcy risk   21.3% 18.0% 7.1% 7.0% 5.7% 4.6% 10.0% 9.8%   Credit score (0-100)   5 9 34 33 39 45 24 25   Credit rating   B B BBB BBB BBB BBB BB BB   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 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   830 106 0 0 0 0 0 0   Gross profit   -925 106 3,307 8,589 10,364 5,402 0.0 0.0   EBITDA   -3,618 -1,838 -818 -6.7 1,881 420 0.0 0.0   EBIT   -3,741 -2,009 -962 -547 1,203 -450 0.0 0.0   Pre-tax profit (PTP)   -4,165.5 -2,521.4 -2,165.2 -2,314.5 -157.7 -842.9 0.0 0.0   Net earnings   -4,138.3 -2,483.9 -2,165.2 -841.2 -46.5 -869.7 0.0 0.0   Pre-tax profit without non-rec. items   -4,165 -2,521 -2,165 -2,314 -158 -843 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   5,507 5,711 6,865 5,308 6,332 9,289 0.0 0.0   Shareholders equity total   -2,488 -4,972 -7,436 -8,277 -924 1,407 1,275 1,275   Interest-bearing liabilities   7,538 8,917 8,716 8,415 4,491 3,091 0.0 0.0   Balance sheet total (assets)   6,084 6,759 10,035 10,535 11,863 13,466 1,275 1,275   Net Debt   7,215 8,916 8,635 8,007 4,454 3,011 -1,275 -1,275     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   830 106 0 0 0 0 0 0   Net sales growth   0.0% -87.2% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -925 106 3,307 8,589 10,364 5,402 0.0 0.0   Gross profit growth   0.0% 0.0% 3,007.5% 159.7% 20.7% -47.9% -100.0% 0.0%   Employees   0 0 10 12 17 14 0 0   Employee growth %   0.0% 0.0% 0.0% 20.0% 41.7% -17.6% -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)   6,084 6,759 10,035 10,535 11,863 13,466 1,275 1,275   Balance sheet change%   0.0% 11.1% 48.5% 5.0% 12.6% 13.5% -90.5% 0.0%   Added value   -3,617.5 -1,838.4 -817.6 -6.7 1,743.3 420.3 0.0 0.0   Added value %   -435.7% -1,727.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   5,383 34 1,009 -2,098 346 2,088 -9,289 0   Net sales trend   0.0 -1.0 -2.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 1.0 -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 %   -435.7% -1,727.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   -450.5% -1,888.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   404.4% -1,888.0% -29.1% -6.4% 11.6% -8.3% 0.0% 0.0%   Net Earnings %   -498.4% -2,334.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -483.5% -2,173.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -501.7% -2,369.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -43.6% -19.8% -6.5% -3.0% 7.6% -3.4% 0.0% 0.0%   ROI %   -43.6% -19.8% -8.4% -5.3% 17.5% -9.9% 0.0% 0.0%   ROE %   -68.0% -38.7% -25.8% -8.2% -0.4% -13.1% 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 %   -10.8% -25.0% -42.6% -44.0% -7.2% 10.4% 100.0% 100.0%   Relative indebtedness %   1,032.4% 11,024.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   993.4% 11,023.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -199.4% -485.0% -1,056.1% -119,012.1% 236.8% 716.4% 0.0% 0.0%   Gearing %   -302.9% -179.3% -117.2% -101.7% -486.3% 219.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   11.3% 6.2% 13.5% 20.6% 21.1% 10.4% 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   0.0 0.0 0.2 0.4 0.4 0.3 0.0 0.0   Current Ratio   0.0 0.0 0.2 0.5 0.4 0.3 0.0 0.0   Cash and cash equivalent   323.5 1.0 80.9 408.0 37.3 80.4 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)   99.6 661.6 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   418.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   69.5% 985.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   577.3 1,048.5 -11,638.1 -5,833.9 -7,653.3 -8,683.4 0.0 0.0   Net working capital %   69.5% 985.3% 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 -82 -1 103 30 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -82 -1 111 30 0 0   EBIT / employee   0 0 -96 -46 71 -32 0 0   Net earnings / employee   0 0 -217 -70 -3 -62 0 0