Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SE BLUE RENEWABLES K/S - Group Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Bankruptcy risk for industry   0.2% 0.2% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   0.0% 0.0% 0.4% 0.4% 0.4% 29.3% 18.4% 18.4%   Credit score (0-100)   0 0 100 100 99 2 7 7   Credit rating   N/A N/A AAA AAA AAA C B B   Credit limit (kDKK)   0.0 0.0 41,105.1 43,558.0 44,077.5 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 0.0 91,723 110,976 53,809 0.0 0.0 0.0   EBITDA   0.0 0.0 74,720 92,505 92,324 0.0 0.0 0.0   EBIT   0.0 0.0 40,221 38,661 69,550 0.0 0.0 0.0   Pre-tax profit (PTP)   0.0 0.0 13,667.0 24,531.0 61,403.0 0.0 0.0 0.0   Net earnings   0.0 0.0 13,667.0 24,531.0 61,403.0 0.0 0.0 0.0   Pre-tax profit without non-rec. items   0.0 0.0 13,667 24,531 61,403 0.0 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Tangible assets total   0.0 0.0 662,449 583,033 604,033 0.0 0.0 0.0   Shareholders equity total   0.0 0.0 316,697 343,362 362,850 0.0 0.0 0.0   Interest-bearing liabilities   0.0 0.0 407,788 274,301 194,697 0.0 0.0 0.0   Balance sheet total (assets)   0.0 0.0 837,226 722,199 711,035 0.0 0.0 0.0   Net Debt   0.0 0.0 291,999 168,859 113,883 0.0 0.0 0.0     See the entire balance sheet 1000.0 Volume  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 91,723 110,976 53,809 0.0 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 21.0% -51.5% -100.0% 0.0% 0.0%   Employees   0 0 23 22 9 0 0 0   Employee growth %   0.0% 0.0% 0.0% -4.3% -59.1% -100.0% 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)   0 0 837,226 722,199 711,035 0 0 0   Balance sheet change%   0.0% 0.0% 0.0% -13.7% -1.5% -100.0% 0.0% 0.0%   Added value   0.0 0.0 74,720.0 92,505.0 123,394.0 0.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 642,568 -147,769 -1,699 -604,217 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   0.0 0.0 1.0 2.0 3.0 0.0 0.0 0.0   1000.0 Profitability  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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 (%)   0.0% 0.0% 43.9% 34.8% 129.3% 0.0% 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 %   0.0% 0.0% 4.8% 5.0% 9.9% 0.0% 0.0% 0.0%   ROI %   0.0% 0.0% 5.1% 5.3% 10.8% 0.0% 0.0% 0.0%   ROE %   0.0% 0.0% 4.3% 7.4% 17.4% 0.0% 0.0% 0.0%   1000.0 Solidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Equity ratio %   0.0% 0.0% 37.8% 47.5% 51.0% 0.0% 0.0% 0.0%   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, %   0.0% 0.0% 390.8% 182.5% 123.4% 0.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 128.8% 79.9% 53.7% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 13.1% 4.3% 4.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Quick Ratio   0.0 0.0 1.5 1.8 0.8 0.0 0.0 0.0   Current Ratio   0.0 0.0 1.7 1.9 0.9 0.0 0.0 0.0   Cash and cash equivalent   0.0 0.0 115,789.0 105,442.0 80,814.0 0.0 0.0 0.0   1000.0 Capital use efficiency  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e 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   0.0 0.0 63,302.0 63,726.0 -15,055.0 0.0 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  2014 N/A 2015 N/A 2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020e N/A 2021e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 3,249 4,205 13,710 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 3,249 4,205 10,258 0 0 0   EBIT / employee   0 0 1,749 1,757 7,728 0 0 0   Net earnings / employee   0 0 594 1,115 6,823 0 0 0