Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Better Energy A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1.0 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% 0.2% 0.2%   Bankruptcy risk   1.8% 0.5% 0.6% 0.8% 0.7% 0.5% 5.4% 5.4%   Credit score (0-100)   73 99 97 92 93 98 42 42   Credit rating   A AAA AA AA AA AA BBB BBB   Credit limit (mDKK)   0.0 24.5 23.3 34.2 47.5 93.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1.0 Income statement (mDKK)  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 0 981 1,315 2,409 1,927 1,927 1,927   Gross profit   21.0 89.6 56.4 114 161 614 0.0 0.0   EBITDA   8.3 62.0 22.6 70.6 66.3 438 0.0 0.0   EBIT   8.3 62.0 20.4 67.5 62.6 425 0.0 0.0   Pre-tax profit (PTP)   26.9 71.2 18.7 68.1 55.6 354.9 0.0 0.0   Net earnings   24.7 56.8 12.5 48.1 36.0 268.2 0.0 0.0   Pre-tax profit without non-rec. items   26.9 71.2 18.7 68.1 55.6 355 0.0 0.0     See the entire income statement 1.0 Balance sheet (mDKK)  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   2.4 12.5 12.8 15.3 29.9 64.0 0.0 0.0   Shareholders equity total   75.1 194 208 256 286 560 543 543   Interest-bearing liabilities   55.6 107 201 339 658 207 0.0 0.0   Balance sheet total (assets)   256 460 507 924 1,132 1,283 543 543   Net Debt   50.9 89.6 170 178 276 32.7 -543 -543     See the entire balance sheet 1.0 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 0 981 1,315 2,409 1,927 1,927 1,927   Net sales growth   0.0% 0.0% 0.0% 34.0% 83.2% -20.0% 0.0% 0.0%   Gross profit   21.0 89.6 56.4 114 161 614 0.0 0.0   Gross profit growth   -70.6% 326.2% -37.0% 102.0% 40.9% 282.3% -100.0% 0.0%   Employees   22 0 0 107 163 284 0 0   Employee growth %   340.0% -100.0% 0.0% 0.0% 52.3% 74.2% -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)   256 460 507 924 1,132 1,283 543 543   Balance sheet change%   165.8% 79.9% 10.3% 82.2% 22.5% 13.3% -57.7% 0.0%   Added value   8.3 62.0 22.6 70.6 65.7 437.7 0.0 0.0   Added value %   0.0% 0.0% 2.3% 5.4% 2.7% 22.7% 0.0% 0.0%   Investments   1 12 -3 7 33 11 -84 0   Net sales trend   0.0 0.0 0.0 1.0 2.0 -1.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1.0 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% 2.3% 5.4% 2.8% 22.7% 0.0% 0.0%   EBIT %   0.0% 0.0% 2.1% 5.1% 2.6% 22.1% 0.0% 0.0%   EBIT to gross profit (%)   39.3% 69.2% 36.1% 59.2% 39.0% 69.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 1.3% 3.7% 1.5% 13.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 1.5% 3.9% 1.6% 14.6% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 1.9% 5.2% 2.3% 18.4% 0.0% 0.0%   ROA %   16.0% 22.9% 5.7% 11.0% 7.2% 37.0% 0.0% 0.0%   ROI %   29.0% 35.6% 7.3% 15.0% 9.3% 48.8% 0.0% 0.0%   ROE %   36.7% 42.3% 6.2% 20.7% 13.3% 63.4% 0.0% 0.0%   1.0 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 %   29.4% 43.2% 41.0% 27.7% 25.3% 43.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 28.8% 49.3% 33.8% 32.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 25.6% 37.1% 18.0% 23.7% -28.2% -28.2%   Net int. bear. debt to EBITDA, %   615.2% 144.5% 751.7% 251.9% 417.0% 7.5% 0.0% 0.0%   Gearing %   74.0% 55.2% 96.8% 132.5% 230.0% 37.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.2% 13.1% 5.9% 4.0% 3.7% 21.2% 0.0% 0.0%   1.0 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   1.4 1.6 1.7 1.4 1.3 1.8 0.0 0.0   Current Ratio   1.4 1.9 1.8 1.4 1.3 1.9 0.0 0.0   Cash and cash equivalent   4.8 17.3 31.4 161.4 381.4 174.4 0.0 0.0   1.0 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 5.1 7.7 23.8 43.2 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 1,344.6 1,360.9 907.1 366.9 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 49.1% 67.8% 44.1% 61.9% 28.2% 28.2%   Net working capital   74.4 204.8 207.1 251.2 252.0 567.2 0.0 0.0   Net working capital %   0.0% 0.0% 21.1% 19.1% 10.5% 29.4% 0.0% 0.0%   1.0 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 12 15 7 0 0   Added value / employee   0 0 0 1 0 2 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 1 0 2 0 0   EBIT / employee   0 0 0 1 0 1 0 0   Net earnings / employee   1 0 0 0 0 1 0 0