Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SP-ENERGY 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  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% 0.6% 0.6%   Bankruptcy risk   5.7% 3.0% 2.0% 2.2% 1.6% 1.0% 7.7% 7.7%   Credit score (0-100)   42 59 68 65 73 84 32 32   Credit rating   BBB BBB A BBB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.1 1.1 42.2 1,340.3 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  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 0 0 0 0 0 0   Gross profit   -26.6 -16.9 -22.0 -25.0 -77.0 -71.4 0.0 0.0   EBITDA   -26.6 -16.9 -22.0 -25.0 -218 -200 0.0 0.0   EBIT   -26.6 -16.9 -22.0 -25.0 -218 -200 0.0 0.0   Pre-tax profit (PTP)   772.4 232.7 699.0 22,667.0 -1,171.0 -95.2 0.0 0.0   Net earnings   779.3 235.7 703.0 22,678.0 -998.0 -176.2 0.0 0.0   Pre-tax profit without non-rec. items   772 233 699 22,667 -1,171 240 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   165 401 1,104 23,368 22,256 21,962 21,760 21,760   Interest-bearing liabilities   616 463 607 177 17.0 1,089 0.0 0.0   Balance sheet total (assets)   955 1,073 1,978 23,562 22,325 23,071 21,760 21,760   Net Debt   616 462 607 -7,045 -16,011 -14,645 -21,760 -21,760     See the entire balance sheet 1000.0 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 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   -26.6 -16.9 -22.0 -25.0 -77.0 -71.4 0.0 0.0   Gross profit growth   -24.8% 36.4% -30.1% -13.6% -208.0% 7.3% 0.0% 0.0%   Employees   0 0 0 0 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)   955 1,073 1,978 23,562 22,325 23,071 21,760 21,760   Balance sheet change%   0.0% 12.3% 84.4% 1,091.2% -5.2% 3.3% -5.7% 0.0%   Added value   -26.6 -16.9 -22.0 -25.0 -218.0 -200.4 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 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% 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% 100.0% 100.0% 100.0% 283.1% 280.7% 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 %   49.2% 23.0% 46.3% 178.4% -0.8% 0.8% 0.0% 0.0%   ROI %   56.0% 28.3% 54.9% 180.4% -0.8% 3.7% 0.0% 0.0%   ROE %   471.9% 83.3% 93.4% 185.3% -4.4% -0.8% 0.0% 0.0%   1000.0 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 %   17.3% 37.4% 55.8% 99.2% 99.7% 95.2% 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, %   -2,316.7% -2,734.3% -2,759.1% 28,180.0% 7,344.5% 7,307.9% 0.0% 0.0%   Gearing %   372.8% 115.4% 55.0% 0.8% 0.1% 5.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 1.5% 29.8% 1,028.9% 108.9% 0.0% 0.0%   1000.0 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   0.2 0.1 0.3 120.8 321.3 15.7 0.0 0.0   Current Ratio   0.2 0.1 0.3 120.8 321.3 15.7 0.0 0.0   Cash and cash equivalent   0.0 0.2 0.0 7,222.0 16,028.0 15,734.2 0.0 0.0   1000.0 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 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   -625.1 -633.7 -654.0 18,158.0 16,146.0 10,234.8 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  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 0 0 0 0 0   Added value / employee   0 0 0 0 -218 -200 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 -218 -200 0 0   EBIT / employee   0 0 0 0 -218 -200 0 0   Net earnings / employee   0 0 0 0 -998 -176 0 0