Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GIVE ENERGIANLÆG 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  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   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.8% 3.1% 3.3% 2.3% 2.0% 1.6% 17.5% 17.5%   Credit score (0-100)   73 57 53 64 67 74 9 9   Credit rating   A BBB BBB BBB A A B B   Credit limit (kDKK)   0.8 0.0 0.0 0.0 1.1 6.0 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   13,345 11,525 14,238 16,555 20,717 23,707 23,707 23,707   Gross profit   2,134 322 58.7 227 3,510 6,135 0.0 0.0   EBITDA   1,693 -124 -435 362 2,965 5,745 0.0 0.0   EBIT   1,693 -124 -435 362 2,965 5,745 0.0 0.0   Pre-tax profit (PTP)   1,456.0 -291.8 0.0 0.0 0.0 0.0 0.0 0.0   Net earnings   1,143.8 -603.2 0.0 0.0 0.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   1,456 -292 -818 0.0 0.0 0.0 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   17,389 16,328 15,192 19,463 77,829 125,414 0.0 0.0   Shareholders equity total   200 200 200 200 200 200 0.0 0.0   Interest-bearing liabilities   16,235 15,059 11,674 21,198 145,940 228,765 0.0 0.0   Balance sheet total (assets)   18,538 17,531 16,526 31,999 151,382 236,913 0.0 0.0   Net Debt   15,480 14,561 11,674 21,198 133,293 228,663 0.0 0.0     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   13,345 11,525 14,238 16,555 20,717 23,707 23,707 23,707   Net sales growth   13.4% -13.6% 23.5% 16.3% 25.1% 14.4% 0.0% 0.0%   Gross profit   2,134 322 58.7 227 3,510 6,135 0.0 0.0   Gross profit growth   0.0% -84.9% -81.7% 286.6% 1,445.5% 74.8% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   18,538 17,531 16,526 31,999 151,382 236,913 0 0   Balance sheet change%   6.3% -5.4% -5.7% 93.6% 373.1% 56.5% -100.0% 0.0%   Added value   1,693.2 -123.7 -435.2 361.8 2,964.8 5,744.8 0.0 0.0   Added value %   12.7% -1.1% -3.1% 2.2% 14.3% 24.2% 0.0% 0.0%   Investments   2,462 -1,061 -1,136 4,271 58,366 47,585 -125,414 0   Net sales trend   1.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   EBIT trend   1.0 -1.0 -2.0 1.0 2.0 3.0 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 %   12.7% -1.1% -3.1% 2.2% 14.3% 24.2% 0.0% 0.0%   EBIT %   12.7% -1.1% -3.1% 2.2% 14.3% 24.2% 0.0% 0.0%   EBIT to gross profit (%)   79.4% -38.5% -740.9% 159.3% 84.5% 93.6% 0.0% 0.0%   Net Earnings %   8.6% -5.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   8.6% -5.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   10.9% -2.5% -5.7% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   9.4% -0.7% -2.6% 1.5% 3.8% 4.3% 0.0% 0.0%   ROI %   10.7% -0.8% -3.2% 2.2% 4.2% 4.4% 0.0% 0.0%   ROE %   571.9% -301.6% 0.0% 0.0% 0.0% 0.0% 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 %   1.1% 1.1% 1.2% 0.6% 0.1% 0.1% 0.0% 0.0%   Relative indebtedness %   134.1% 149.3% 114.7% 192.1% 729.7% 998.5% 0.0% 0.0%   Relative net indebtedness %   128.5% 145.0% 114.7% 192.1% 668.7% 998.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   914.2% -11,771.4% -2,682.6% 5,859.7% 4,495.9% 3,980.4% 0.0% 0.0%   Gearing %   8,117.6% 7,529.4% 5,837.2% 10,598.8% 72,970.2% 114,382.3% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.5% 1.1% 2.9% 2.2% 4.2% 4.4% 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   0.2 0.2 0.2 0.5 9.1 1.4 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.5 9.1 1.4 0.0 0.0   Cash and cash equivalent   755.5 497.4 0.0 0.0 12,647.3 101.4 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)   1.5 4.0 2.4 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 %   8.6% 10.4% 9.4% 75.7% 355.0% 470.3% 0.0% 0.0%   Net working capital   -4,675.4 -5,895.6 -7,256.9 -13,767.9 65,446.8 32,732.4 0.0 0.0   Net working capital %   -35.0% -51.2% -51.0% -83.2% 315.9% 138.1% 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   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0