Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MFT Energy 2 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  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   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   13.7% 16.8% 5.4% 5.0% 2.0% 2.1% 8.1% 8.1%   Credit score (0-100)   17 10 40 43 68 67 30 30   Credit rating   BB BB BBB BBB A A BB BB   Credit limit (kEUR)   0.0 0.0 0.0 0.0 2.8 1.4 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kEUR)  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   0 0 0 0 0 0 0 0   Gross profit   949 1,880 7,501 17,824 4,591 10,507 0.0 0.0   EBITDA   709 1,620 6,889 17,126 4,208 9,207 0.0 0.0   EBIT   709 1,620 6,889 17,126 4,208 9,207 0.0 0.0   Pre-tax profit (PTP)   709.0 1,601.0 6,771.0 17,157.0 4,138.0 9,490.0 0.0 0.0   Net earnings   553.0 1,249.0 5,284.0 13,380.0 3,191.0 7,401.0 0.0 0.0   Pre-tax profit without non-rec. items   709 1,601 6,771 17,157 4,138 9,490 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kEUR)  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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   560 1,737 6,956 17,587 14,778 18,179 18,172 18,172   Interest-bearing liabilities   0.0 0.0 509 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   755 2,348 9,241 21,698 15,843 19,934 18,172 18,172   Net Debt   -4.0 -3.0 502 -4.0 -6.0 -4.0 -18,172 -18,172     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   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   949 1,880 7,501 17,824 4,591 10,507 0.0 0.0   Gross profit growth   0.0% 98.1% 299.0% 137.6% -74.2% 128.9% -100.0% 0.0%   Employees   3 4 4 4 4 5 0 0   Employee growth %   0.0% 33.3% 0.0% 0.0% 0.0% 25.0% -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)   755 2,348 9,241 21,698 15,843 19,934 18,172 18,172   Balance sheet change%   0.0% 211.0% 293.6% 134.8% -27.0% 25.8% -8.8% 0.0%   Added value   709.0 1,620.0 6,889.0 17,126.0 4,208.0 9,207.0 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 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 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 %   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 (%)   74.7% 86.2% 91.8% 96.1% 91.7% 87.6% 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 %   93.9% 104.4% 118.9% 111.8% 24.5% 53.1% 0.0% 0.0%   ROI %   124.4% 140.4% 149.7% 138.0% 28.4% 57.7% 0.0% 0.0%   ROE %   98.8% 108.8% 121.6% 109.0% 19.7% 44.9% 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 %   74.2% 74.0% 75.3% 81.1% 93.3% 91.2% 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, %   -0.6% -0.2% 7.3% -0.0% -0.1% -0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 7.3% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 46.4% 51.5% 0.0% 0.0% 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   4.1 3.8 0.0 0.0 0.0 0.0 0.0 0.0   Current Ratio   4.1 3.8 0.0 0.0 0.0 0.0 0.0 0.0   Cash and cash equivalent   4.0 3.0 7.0 4.0 6.0 4.0 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)   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   570.0 1,737.0 -2,248.0 -4,077.0 -1,057.0 -1,748.0 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  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   236 405 1,722 4,282 1,052 1,841 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   236 405 1,722 4,282 1,052 1,841 0 0   EBIT / employee   236 405 1,722 4,282 1,052 1,841 0 0   Net earnings / employee   184 312 1,321 3,345 798 1,480 0 0