Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kinect Energy Denmark 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  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% 1.5% 1.5%   Bankruptcy risk   6.1% 3.0% 2.5% 5.9% 9.8% 5.1% 17.1% 17.1%   Credit score (0-100)   40 59 62 38 24 42 10 10   Credit rating   BBB BBB BBB BBB BB 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)  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   2,044 2,423 3,923 991 -1,511 11,517 0.0 0.0   EBITDA   -636 75.8 1,807 -1,615 -4,775 8,305 0.0 0.0   EBIT   -636 75.8 1,807 -1,615 -6,152 8,305 0.0 0.0   Pre-tax profit (PTP)   -1,248.3 119.2 988.6 -2,086.8 -9,785.2 1,026.3 0.0 0.0   Net earnings   -1,248.3 119.2 988.6 -2,086.8 -8,075.8 289.7 0.0 0.0   Pre-tax profit without non-rec. items   -636 75.8 1,807 -1,615 -9,785 1,026 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   5,950 6,070 7,058 4,971 -3,104 -2,815 -3,317 -3,317   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 60,405 3,317 3,317   Balance sheet total (assets)   29,986 32,374 62,638 87,275 161,660 98,040 0.0 0.0   Net Debt   0.0 0.0 0.0 0.0 -18,664 59,055 3,317 3,317     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   2,044 2,423 3,923 991 -1,511 11,517 0.0 0.0   Gross profit growth   -43.5% 18.5% 61.9% -74.8% 0.0% 0.0% -100.0% 0.0%   Employees   4 3 3 3 4 3 0 0   Employee growth %   0.0% -25.0% 0.0% 0.0% 33.3% -25.0% -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)   29,986 32,374 62,638 87,275 161,660 98,040 0 0   Balance sheet change%   243.3% 8.0% 93.5% 39.3% 85.2% -39.4% -100.0% 0.0%   Added value   -635.9 75.8 1,806.7 -1,614.7 -6,151.9 8,305.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1 0 0 0 -1,376 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -1.0 -2.0 1.0 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 (%)   -31.1% 3.1% 46.0% -163.0% 407.1% 72.1% 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 %   -3.3% 0.2% 3.8% -2.2% -4.9% 7.0% 0.0% 0.0%   ROI %   -3.4% 0.2% 3.8% -2.2% -10.1% 19.5% 0.0% 0.0%   ROE %   -19.0% 2.0% 15.1% -34.7% -9.7% 0.2% 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 %   100.0% 100.0% 100.0% 100.0% -1.9% -3.7% -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, %   0.0% 0.0% 0.0% 0.0% 390.8% 711.1% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% -2,146.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 27.2% 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   0.0 0.0 0.0 0.0 1.2 1.1 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.0 1.2 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 18,664.3 1,349.1 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   0.0 0.0 0.0 0.0 21,130.4 -17,788.1 -1,658.3 -1,658.3   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   -159 25 602 -538 -1,538 2,768 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -159 25 602 -538 -1,194 2,768 0 0   EBIT / employee   -159 25 602 -538 -1,538 2,768 0 0   Net earnings / employee   -312 40 330 -696 -2,019 97 0 0