Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Mind4Energy 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   7.7% 2.8% 5.4% 10.4% 3.7% 5.1% 16.4% 16.0%   Credit score (0-100)   33 58 40 23 51 43 11 12   Credit rating   BB BBB BBB BB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   793 1,171 687 507 1,092 1,082 0.0 0.0   EBITDA   84.2 201 56.1 -117 221 181 0.0 0.0   EBIT   84.2 201 56.1 -117 221 181 0.0 0.0   Pre-tax profit (PTP)   84.2 200.6 55.9 -117.2 220.8 180.3 0.0 0.0   Net earnings   62.9 156.4 43.6 -117.2 197.6 140.3 0.0 0.0   Pre-tax profit without non-rec. items   84.2 201 55.9 -117 221 180 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   84.6 197 90.6 -26.6 171 191 90.3 90.3   Interest-bearing liabilities   25.6 59.6 8.7 46.4 45.7 22.3 0.0 0.0   Balance sheet total (assets)   197 596 268 97.5 440 375 90.3 90.3   Net Debt   13.9 -349 -27.6 -45.1 -274 -266 -90.3 -90.3     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   793 1,171 687 507 1,092 1,082 0.0 0.0   Gross profit growth   166.4% 47.6% -41.4% -26.2% 115.5% -0.9% -100.0% 0.0%   Employees   1 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 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)   197 596 268 97 440 375 90 90   Balance sheet change%   23.8% 202.0% -55.0% -63.6% 350.9% -14.6% -75.9% 0.0%   Added value   84.2 201.0 56.1 -117.0 221.4 180.8 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   2.0 3.0 4.0 -1.0 1.0 2.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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 (%)   10.6% 17.2% 8.2% -23.1% 20.3% 16.7% 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 %   47.2% 50.7% 13.0% -59.7% 78.6% 44.6% 0.0% 0.0%   ROI %   107.6% 109.6% 31.5% -160.6% 168.3% 84.4% 0.0% 0.0%   ROE %   118.3% 111.1% 30.3% -124.6% 147.2% 77.4% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   42.9% 33.1% 33.8% -21.4% 38.9% 51.0% 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, %   16.5% -173.5% -49.2% 38.6% -123.9% -147.1% 0.0% 0.0%   Gearing %   30.3% 30.2% 9.6% -174.4% 26.7% 11.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.9% 0.7% 0.7% 1.2% 4.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.8 1.5 1.5 0.7 1.6 2.0 0.0 0.0   Current Ratio   1.8 1.5 1.5 0.7 1.6 2.0 0.0 0.0   Cash and cash equivalent   11.7 408.3 36.3 91.5 319.9 288.2 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 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   84.6 191.0 84.6 -32.6 165.1 185.3 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 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   84 201 56 -117 221 181 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   84 201 56 -117 221 181 0 0   EBIT / employee   84 201 56 -117 221 181 0 0   Net earnings / employee   63 156 44 -117 198 140 0 0