Better Energy Købelev P/S

 

Quicksearch
from your own companies




Analyst: XBRLDenmark
 
Loading...

Loading...

Loading...

Loading...

 
Loading...

Bankruptcy Risk 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Bankruptcy risk for industry  0.2% 0.2% 0.2% 0.2% 0.2%  
Bankruptcy risk  1.2% 1.3% 1.5% 2.2% 2.3%  
Credit score (0-100)  82 80 75 65 65  
Credit rating  A A A BBB BBB  
Credit limit (kDKK)  704.0 459.8 96.4 1.2 0.8  

How are these values calculated?
 
View the automatically generated explanation of bankruptcy risk

Income statement (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Gross profit  6,079 0.0 -2.1 -2.2 -2.0  
EBITDA  6,079 0.0 -2.1 -2.2 -2.0  
EBIT  3,997 0.0 -2.1 -2.2 -2.0  
Pre-tax profit (PTP)  3,369.6 2,896.2 3,439.7 2,832.3 2,801.9  
Net earnings  3,369.6 2,896.2 3,439.7 2,832.3 2,801.9  
Pre-tax profit without non-rec. items  3,370 0.0 3,440 2,832 2,802  

 
See the entire income statement

Balance sheet (kDKK) 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Tangible assets total  39,604 38,318 0.0 0.0 0.0  
Shareholders equity total  22,957 24,953 31,093 33,005 34,807  
Interest-bearing liabilities  22,117 17,897 5,373 24,670 25,672  
Balance sheet total (assets)  45,079 42,905 36,466 57,675 60,479  

Net Debt  20,690 16,658 5,373 24,670 25,672  
 
See the entire balance sheet

Volume 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12

Net sales  0 0 0 0 0  
Net sales growth  0.0% 0.0% 0.0% 0.0% 0.0%  
Gross profit  6,079 0.0 -2.1 -2.2 -2.0  
Gross profit growth  0.0% -100.0% 0.0% -6.2% 8.5%  
Employees  0 0 1 0 0  
Employee growth %  0.0% 0.0% 0.0% -100.0% 0.0%  
Employee expenses  0.0 0.0 0.0 0.0 0.0  
Balance sheet total (assets)  45,079 42,905 36,466 57,675 60,479  
Balance sheet change%  -4.1% -4.8% -15.0% 58.2% 4.9%  
Added value  6,079.0 0.0 -2.1 -2.2 -2.0  
Added value %  0.0% 0.0% 0.0% 0.0% 0.0%  
Investments  -4,164 -2,082 -41,494 0 0  

Net sales trend  0.0 0.0 0.0 0.0 0.0  
EBIT trend  1.0 0.0 -1.0 -2.0 -3.0  

Profitability 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
EBITDA %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT %  0.0% 0.0% 0.0% 0.0% 0.0%  
EBIT to gross profit (%)  65.8% 0.0% 100.0% 100.0% 100.0%  
Net Earnings %  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%  
Pre tax profit less extraordinaries %  0.0% 0.0% 0.0% 0.0% 0.0%  
ROA %  8.9% 0.0% 8.7% 6.0% 4.7%  
ROI %  8.9% 0.0% 8.7% 6.0% 4.7%  
ROE %  15.5% 12.1% 12.3% 8.8% 8.3%  

Solidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Equity ratio %  50.9% 41.0% 85.3% 57.2% 57.6%  
Relative indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Relative net indebtedness %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net int. bear. debt to EBITDA, %  340.4% 0.0% -257,923.6% -1,115,264.7% -1,268,990.7%  
Gearing %  96.3% 71.7% 17.3% 74.7% 73.8%  
Net interest  0 0 0 0 0  
Financing costs %  3.0% 0.0% 0.0% 0.0% 0.0%  

Liquidity 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Quick Ratio  0.4 0.3 0.7 0.1 0.1  
Current Ratio  0.4 0.3 0.7 0.1 0.1  
Cash and cash equivalent  1,426.2 1,238.7 0.4 0.3 0.3  

Capital use efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Trade debtors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Trade creditors turnover (days)  0.0 0.0 0.0 0.0 0.0  
Current assets / Net sales %  0.0% 0.0% 0.0% 0.0% 0.0%  
Net working capital  -2,749.6 -2,889.3 -1,722.4 -21,019.7 -22,021.7  
Net working capital %  0.0% 0.0% 0.0% 0.0% 0.0%  

Employee efficiency 
2020
2020/12
2021
2021/12
2022
2022/12
2023
2023/12
2024
2024/12
Net sales / employee  0 0 0 0 0  
Added value / employee  0 0 -2 0 0  
Employee expenses / employee  0 0 0 0 0  
EBITDA / employee  0 0 -2 0 0  
EBIT / employee  0 0 -2 0 0  
Net earnings / employee  0 0 3,440 0 0