Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FNR Energy ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2018 N/A 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   0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6% 0.6%   Bankruptcy risk   0.0% 1.4% 1.2% 1.2% 4.5% 0.9% 7.7% 7.7%   Credit score (0-100)   0 80 82 82 46 87 32 32   Credit rating   N/A A A A BBB A BB BB   Credit limit (kDKK)   0.0 97.4 327.6 421.8 0.0 1,008.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 909 937 1,580 -270 879 879 879   Gross profit   0.0 902 927 1,572 -279 869 0.0 0.0   EBITDA   0.0 902 927 1,572 -279 869 0.0 0.0   EBIT   0.0 902 927 1,572 -279 869 0.0 0.0   Pre-tax profit (PTP)   0.0 901.8 924.5 1,570.9 -280.2 866.6 0.0 0.0   Net earnings   0.0 903.4 925.2 1,574.6 -278.0 869.4 0.0 0.0   Pre-tax profit without non-rec. items   0.0 902 924 1,571 -280 867 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 N/A 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   0.0 11,251 12,176 13,750 13,472 14,342 10,257 10,257   Interest-bearing liabilities   0.0 44.8 10.9 52.1 64.2 70.6 0.0 0.0   Balance sheet total (assets)   0.0 11,322 12,215 13,809 13,551 14,525 10,257 10,257   Net Debt   0.0 44.8 10.9 52.1 64.2 68.8 -10,257 -10,257     See the entire balance sheet 1000.0 Volume  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 909 937 1,580 -270 879 879 879   Net sales growth   0.0% 0.0% 3.1% 68.7% -117.1% -425.3% 0.0% 0.0%   Gross profit   0.0 902 927 1,572 -279 869 0.0 0.0   Gross profit growth   0.0% 0.0% 2.8% 69.6% 0.0% 0.0% -100.0% 0.0%   Employees   0 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)   0 11,322 12,215 13,809 13,551 14,525 10,257 10,257   Balance sheet change%   0.0% 0.0% 7.9% 13.0% -1.9% 7.2% -29.4% 0.0%   Added value   0.0 901.8 926.8 1,571.6 -279.3 868.9 0.0 0.0   Added value %   0.0% 99.2% 98.9% 99.5% 103.4% 98.8% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 1.0 2.0 -1.0 -2.0 0.0 0.0   EBIT trend   0.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 99.2% 98.9% 99.5% 103.4% 98.8% 0.0% 0.0%   EBIT %   0.0% 99.2% 98.9% 99.5% 0.0% 98.8% 0.0% 0.0%   EBIT to gross profit (%)   0.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 99.4% 98.8% 99.7% 102.9% 98.9% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 99.4% 98.8% 99.7% 102.9% 98.9% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 99.2% 98.7% 99.4% 103.7% 98.6% 0.0% 0.0%   ROA %   0.0% 8.0% 7.9% 12.1% -2.0% 6.2% 0.0% 0.0%   ROI %   0.0% 8.0% 7.9% 12.1% -2.0% 6.2% 0.0% 0.0%   ROE %   0.0% 8.0% 7.9% 12.1% -2.0% 6.3% 0.0% 0.0%   1000.0 Solidity  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   0.0% 99.4% 99.7% 99.6% 99.4% 98.7% 100.0% 100.0%   Relative indebtedness %   0.0% 7.9% 4.2% 3.7% -28.9% 20.8% 0.0% 0.0%   Relative net indebtedness %   0.0% 7.9% 4.2% 3.7% -28.9% 20.6% -1,166.5% -1,166.5%   Net int. bear. debt to EBITDA, %   0.0% 5.0% 1.2% 3.3% -23.0% 7.9% 0.0% 0.0%   Gearing %   0.0% 0.4% 0.1% 0.4% 0.5% 0.5% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 8.2% 2.3% 1.6% 4.8% 0.0% 0.0%   1000.0 Liquidity  2018 N/A 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 0.9 0.6 0.6 0.6 0.8 0.0 0.0   Current Ratio   0.0 0.9 0.6 0.6 0.6 0.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 1.8 0.0 0.0   1000.0 Capital use efficiency  2018 N/A 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)   0.0 321.9 228.1 270.4 251.7 220.3 0.0 0.0   Current assets / Net sales %   0.0% 7.3% 2.3% 2.3% -17.7% 16.3% 1,166.5% 1,166.5%   Net working capital   0.0 -5.5 -17.1 -22.6 -30.3 -40.2 0.0 0.0   Net working capital %   0.0% -0.6% -1.8% -1.4% 11.2% -4.6% 0.0% 0.0%   1000.0 Employee efficiency  2018 N/A 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 909 937 1,580 -270 879 0 0   Added value / employee   0 902 927 1,572 -279 869 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 902 927 1,572 -279 869 0 0   EBIT / employee   0 902 927 1,572 -279 869 0 0   Net earnings / employee   0 903 925 1,575 -278 869 0 0