Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Dania Energy Supply 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.7% 2.7%   Bankruptcy risk   11.7% 4.1% 3.0% 3.0% 1.4% 1.8% 7.0% 6.9%   Credit score (0-100)   22 50 57 56 78 70 34 35   Credit rating   BB BBB BBB BBB A A BBB BBB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 426.8 28.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   6,226 0.0 0.0 0.0 16,314 12,247 0.0 0.0   EBITDA   5,138 15,471 12,830 16,692 12,653 9,048 0.0 0.0   EBIT   5,138 15,471 12,830 16,692 12,632 9,008 0.0 0.0   Pre-tax profit (PTP)   5,360.0 12,192.0 8,939.0 15,457.0 10,949.6 10,021.7 0.0 0.0   Net earnings   4,177.7 12,192.0 8,939.0 15,457.0 8,525.3 7,800.9 0.0 0.0   Pre-tax profit without non-rec. items   5,360 15,471 12,830 16,692 10,950 10,022 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 172 131 0.0 0.0   Shareholders equity total   5,285 13,978 11,806 19,262 27,788 35,588 35,538 35,538   Interest-bearing liabilities   0.0 0.0 0.0 0.0 1,998 147 0.0 0.0   Balance sheet total (assets)   6,547 20,485 16,761 44,680 63,614 81,627 35,538 35,538   Net Debt   -5,736 0.0 0.0 0.0 -32,172 -38,987 -35,538 -35,538     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   6,226 0.0 0.0 0.0 16,314 12,247 0.0 0.0   Gross profit growth   273.9% -100.0% 0.0% 0.0% 0.0% -24.9% -100.0% 0.0%   Employees   1 1 2 3 3 3 0 0   Employee growth %   0.0% 0.0% 100.0% 50.0% 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)   6,547 20,485 16,761 44,680 63,614 81,627 35,538 35,538   Balance sheet change%   153.1% 212.9% -18.2% 166.6% 42.4% 28.3% -56.5% 0.0%   Added value   5,137.6 15,471.0 12,830.0 16,692.0 12,632.0 9,048.2 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 0 151 -81 -131 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 (%)   82.5% 0.0% 0.0% 0.0% 77.4% 73.5% 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 %   118.5% 114.5% 68.9% 54.3% 25.7% 21.8% 0.0% 0.0%   ROI %   169.4% 120.1% 68.9% 54.3% 37.4% 48.3% 0.0% 0.0%   ROE %   130.7% 126.6% 69.3% 99.5% 36.2% 24.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   80.7% 100.0% 100.0% 100.0% 43.7% 43.6% 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, %   -111.6% 0.0% 0.0% 0.0% -254.3% -430.9% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 7.2% 0.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 299.3% 540.6% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   5.2 0.0 0.0 0.0 1.7 1.9 0.0 0.0   Current Ratio   5.2 0.0 0.0 0.0 1.9 1.9 0.0 0.0   Cash and cash equivalent   5,736.0 0.0 0.0 0.0 34,169.8 39,133.9 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   5,285.4 0.0 0.0 0.0 30,040.3 37,686.7 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  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   5,138 15,471 6,415 5,564 4,211 3,016 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   5,138 15,471 6,415 5,564 4,218 3,016 0 0   EBIT / employee   5,138 15,471 6,415 5,564 4,211 3,003 0 0   Net earnings / employee   4,178 12,192 4,470 5,152 2,842 2,600 0 0