Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Momentum Energy Services 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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.6% 1.6%   Bankruptcy risk   4.3% 1.6% 1.4% 0.5% 5.8% 0.9% 6.6% 6.5%   Credit score (0-100)   49 77 78 99 39 88 36 37   Credit rating   BBB A A AA BBB A BBB BBB   Credit limit (kDKK)   0.0 3.7 12.5 1,461.9 0.0 1,177.0 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   786 1,304 1,614 12,804 28,707 27,799 0.0 0.0   EBITDA   341 396 555 8,052 17,310 2,003 0.0 0.0   EBIT   170 251 503 6,681 17,228 1,506 0.0 0.0   Pre-tax profit (PTP)   95.8 232.0 497.8 6,231.2 17,042.5 368.5 0.0 0.0   Net earnings   68.1 178.4 384.3 4,858.0 13,373.0 3,592.1 0.0 0.0   Pre-tax profit without non-rec. items   95.8 232 498 6,231 17,042 369 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   326 105 53.0 12,266 721 1,721 0.0 0.0   Shareholders equity total   888 1,066 1,450 9,283 -2,812 8,780 8,655 8,655   Interest-bearing liabilities   1,033 817 886 9,991 6,105 20,517 0.0 0.0   Balance sheet total (assets)   2,910 2,472 2,995 23,090 11,287 37,593 8,655 8,655   Net Debt   1,033 817 886 9,709 5,528 20,131 -8,655 -8,655     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   786 1,304 1,614 12,804 28,707 27,799 0.0 0.0   Gross profit growth   -25.8% 65.8% 23.8% 693.5% 124.2% -3.2% -100.0% 0.0%   Employees   1 1 2 7 15 34 0 0   Employee growth %   -50.0% 0.0% 100.0% 250.0% 114.3% 126.7% -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)   2,910 2,472 2,995 23,090 11,287 37,593 8,655 8,655   Balance sheet change%   34.0% -15.0% 21.1% 671.1% -51.1% 233.1% -77.0% 0.0%   Added value   341.4 396.4 554.5 8,051.5 18,598.8 2,003.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -231 -366 -103 10,842 -11,626 502 -1,721 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 (%)   21.6% 19.3% 31.2% 52.2% 60.0% 5.4% 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 %   6.9% 10.8% 19.8% 51.3% 92.7% 4.6% 0.0% 0.0%   ROI %   8.7% 13.7% 24.7% 59.9% 132.0% 6.7% 0.0% 0.0%   ROE %   8.0% 18.3% 30.5% 90.5% 130.0% 35.8% 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 %   30.5% 43.1% 48.4% 40.2% -19.9% 23.4% 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, %   302.4% 206.0% 159.7% 120.6% 31.9% 1,004.8% 0.0% 0.0%   Gearing %   116.3% 76.6% 61.1% 107.6% -217.1% 233.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   9.8% 6.4% 5.0% 8.5% 2.4% 6.2% 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   0.8 1.1 1.0 1.3 0.3 0.7 0.0 0.0   Current Ratio   1.5 1.8 2.0 2.6 0.7 1.1 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 282.4 577.1 386.2 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   889.6 1,081.6 1,436.5 6,661.9 -3,518.8 2,661.7 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 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   341 396 277 1,150 1,240 59 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   341 396 277 1,150 1,154 59 0 0   EBIT / employee   170 251 251 954 1,149 44 0 0   Net earnings / employee   68 178 192 694 892 106 0 0