Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Fonden Naturkraft 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% 1.5% 0.2%   Bankruptcy risk   8.8% 17.6% 3.1% 2.7% 3.3% 5.3% 12.0% 9.1%   Credit score (0-100)   29 10 56 58 55 41 20 27   Credit rating   BB 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   0 0 0 0 0 0 0 0   Gross profit   6,338 118 19,629 19,771 13,726 9,242 0.0 0.0   EBITDA   3,393 -5,647 4,751 1,522 1,671 1,485 0.0 0.0   EBIT   3,393 -5,647 4,198 1.1 72.6 1.8 0.0 0.0   Pre-tax profit (PTP)   3,384.9 -5,648.0 4,185.0 -26.9 0.0 4.6 0.0 0.0   Net earnings   3,384.9 -5,648.0 4,185.0 -26.9 0.0 4.6 0.0 0.0   Pre-tax profit without non-rec. items   3,385 -5,648 4,185 -26.9 0.0 4.6 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 4,398 6,646 6,052 4,194 2,929 0.0 0.0   Shareholders equity total   3,685 -1,963 2,222 2,195 2,195 2,200 1,900 1,900   Interest-bearing liabilities   0.0 19.5 3.4 5.4 0.0 0.0 0.0 0.0   Balance sheet total (assets)   18,457 15,430 25,007 29,842 27,779 23,228 1,900 1,900   Net Debt   -2,785 -6,163 -4,301 -10,141 -6,387 -7,681 -1,900 -1,900     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   6,338 118 19,629 19,771 13,726 9,242 0.0 0.0   Gross profit growth   0.0% -98.1% 16,481.9% 0.7% -30.6% -32.7% -100.0% 0.0%   Employees   4 9 35 39 25 17 0 0   Employee growth %   0.0% 125.0% 288.9% 11.4% -35.9% -32.0% -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)   18,457 15,430 25,007 29,842 27,779 23,228 1,900 1,900   Balance sheet change%   0.0% -16.4% 62.1% 19.3% -6.9% -16.4% -91.8% 0.0%   Added value   3,392.8 -5,647.4 4,750.9 1,522.0 1,593.5 1,485.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 4,398 1,696 -2,115 -3,456 -2,749 -2,929 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 -1.0 1.0 2.0 3.0 4.0 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 (%)   53.5% -4,770.8% 21.4% 0.0% 0.5% 0.0% 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 %   18.4% -31.5% 19.8% 0.0% 0.3% 0.2% 0.0% 0.0%   ROI %   92.1% -304.9% 275.7% 0.0% 0.8% 1.8% 0.0% 0.0%   ROE %   91.9% -59.1% 47.4% -1.2% 0.0% 0.2% 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 %   20.0% -11.3% 8.9% 7.4% 7.9% 9.5% 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, %   -82.1% 109.1% -90.5% -666.3% -382.3% -517.1% 0.0% 0.0%   Gearing %   0.0% -1.0% 0.2% 0.2% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 6.0% 150.8% 652.2% 2,960.8% 0.0% 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   1.2 0.6 0.8 2.0 2.4 3.8 0.0 0.0   Current Ratio   1.2 0.6 0.8 2.0 2.4 3.9 0.0 0.0   Cash and cash equivalent   2,784.8 6,182.0 4,304.5 10,146.3 6,387.0 7,681.4 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   3,684.9 -6,360.8 -3,620.9 11,898.3 13,772.3 15,069.6 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   848 -627 136 39 64 87 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   848 -627 136 39 67 87 0 0   EBIT / employee   848 -627 120 0 3 0 0 0   Net earnings / employee   846 -628 120 -1 0 0 0 0