Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ENERGYTECH INDUSTRIES A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.3%   Bankruptcy risk   0.4% 2.1% 2.0% 2.0% 0.5% 1.1% 7.4% 7.5%   Credit score (0-100)   100 69 70 69 99 85 32 32   Credit rating   AAA A A A AA A BB BB   Credit limit (kDKK)   25,739.7 25.8 55.7 57.5 59,544.2 47,267.6 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,799 0.0 0.0 0.0 4,330 4,258 0.0 0.0   EBITDA   3,321 2,294 1,544 1,354 2,052 -1,954 0.0 0.0   EBIT   3,760 2,294 1,544 1,354 -3,285 -2,629 0.0 0.0   Pre-tax profit (PTP)   28,673.0 145,310.0 33,020.0 30,896.0 154,877.9 419,440.6 0.0 0.0   Net earnings   29,418.1 145,310.0 33,020.0 30,896.0 154,362.2 419,418.3 0.0 0.0   Pre-tax profit without non-rec. items   28,673 2,294 1,544 1,354 154,878 419,441 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   71,785 0.0 0.0 0.0 82,493 83,861 0.0 0.0   Shareholders equity total   254,705 400,680 425,717 439,739 605,885 1,035,046 146,645 146,645   Interest-bearing liabilities   85,785 0.0 0.0 0.0 124,076 73,803 0.0 0.0   Balance sheet total (assets)   350,386 513,048 532,526 603,329 749,964 1,127,908 146,645 146,645   Net Debt   80,680 0.0 0.0 0.0 118,872 70,848 -146,645 -146,645     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   4,799 0.0 0.0 0.0 4,330 4,258 0.0 0.0   Gross profit growth   19.7% -100.0% 0.0% 0.0% 0.0% -1.6% -100.0% 0.0%   Employees   3 0 0 0 4 4 0 0   Employee growth %   0.0% -100.0% 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)   350,386 513,048 532,526 603,329 749,964 1,127,908 146,645 146,645   Balance sheet change%   10.8% 46.4% 3.8% 13.3% 24.3% 50.4% -87.0% 0.0%   Added value   3,841.7 2,294.0 1,544.0 1,354.0 -3,285.0 -2,401.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   4,015 -70,114 -1,822 0 82,291 1,140 -83,861 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 5.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   78.3% 0.0% 0.0% 0.0% -75.9% -61.7% 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 %   11.7% 0.5% 0.3% 0.2% 23.3% 45.2% 0.0% 0.0%   ROI %   11.8% 0.5% 0.3% 0.2% 23.3% 45.3% 0.0% 0.0%   ROE %   12.2% 44.3% 8.0% 7.1% 29.5% 51.1% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   72.7% 100.0% 100.0% 100.0% 80.8% 91.8% 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, %   2,429.6% 0.0% 0.0% 0.0% 5,791.8% -3,625.5% 0.0% 0.0%   Gearing %   33.7% 0.0% 0.0% 0.0% 20.5% 7.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   12.7% 0.0% 0.0% 0.0% 4.4% 4.8% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   0.4 0.0 0.0 0.0 1.1 0.7 0.0 0.0   Current Ratio   0.4 0.0 0.0 0.0 1.1 0.7 0.0 0.0   Cash and cash equivalent   5,104.8 0.0 0.0 0.0 5,204.4 2,955.5 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   -33,579.9 0.0 0.0 0.0 593.1 -9,548.4 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,281 0 0 0 -821 -600 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,107 0 0 0 513 -489 0 0   EBIT / employee   1,253 0 0 0 -821 -657 0 0   Net earnings / employee   9,806 0 0 0 38,591 104,855 0 0