Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

MFT Energy 5 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   9.4% 26.7% 9.5% 5.9% 1.8% 1.8% 8.6% 8.4%   Credit score (0-100)   27 2 25 39 70 72 29 29   Credit rating   BB B BB BBB A A BB BB   Credit limit (kEUR)   0.0 -0.0 0.0 0.0 6.0 7.1 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   1.0 -34.0 2,510 11,734 3,976 1,784 0.0 0.0   EBITDA   1.0 -186 2,387 10,514 3,525 1,529 0.0 0.0   EBIT   1.0 -186 2,387 10,514 3,525 1,529 0.0 0.0   Pre-tax profit (PTP)   0.0 -220.0 2,285.0 10,200.0 3,809.0 1,910.0 0.0 0.0   Net earnings   0.0 -172.0 1,782.0 7,956.0 3,128.0 1,560.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 -220 2,285 10,200 3,809 1,910 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   8.0 -164 1,618 9,074 10,202 10,980 10,973 10,973   Interest-bearing liabilities   108 453 0.0 9.0 52.0 0.0 0.0 0.0   Balance sheet total (assets)   116 294 2,131 11,914 11,053 11,050 10,973 10,973   Net Debt   98.0 443 -5.0 7.0 50.0 -2.0 -10,973 -10,973     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   1.0 -34.0 2,510 11,734 3,976 1,784 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 367.5% -66.1% -55.1% -100.0% 0.0%   Employees   0 1 2 4 4 4 0 0   Employee growth %   0.0% 0.0% 100.0% 100.0% 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)   116 294 2,131 11,914 11,053 11,050 10,973 10,973   Balance sheet change%   0.0% 153.4% 624.8% 459.1% -7.2% -0.0% -0.7% 0.0%   Added value   1.0 -186.0 2,387.0 10,514.0 3,525.0 1,529.0 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 -1.0 1.0 2.0 3.0 4.0 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 (%)   100.0% 547.1% 95.1% 89.6% 88.7% 85.7% 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 %   0.9% -64.8% 184.4% 150.5% 40.3% 18.2% 0.0% 0.0%   ROI %   0.9% -65.4% 230.5% 197.5% 47.9% 19.0% 0.0% 0.0%   ROE %   0.0% -113.9% 186.4% 148.8% 32.5% 14.7% 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 %   6.9% -35.8% 75.9% 76.2% 92.3% 99.4% 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, %   9,800.0% -238.2% -0.2% 0.1% 1.4% -0.1% 0.0% 0.0%   Gearing %   1,350.0% -276.2% 0.0% 0.1% 0.5% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.9% 12.1% 45.0% 8,155.6% 2,685.2% 400.0% 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   0.1 0.4 0.1 0.0 0.1 3.2 0.0 0.0   Current Ratio   0.1 0.4 0.1 0.0 0.1 3.2 0.0 0.0   Cash and cash equivalent   10.0 10.0 5.0 2.0 2.0 2.0 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   -98.0 -270.0 -460.0 -2,837.0 -751.0 154.0 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   0 -186 1,194 2,629 881 382 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -186 1,194 2,629 881 382 0 0   EBIT / employee   0 -186 1,194 2,629 881 382 0 0   Net earnings / employee   0 -172 891 1,989 782 390 0 0