Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FNR Energy 1 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 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% 0.4% 0.4%   Bankruptcy risk   1.0% 1.0% 0.9% 1.1% 3.4% 0.7% 7.7% 7.7%   Credit score (0-100)   88 88 89 83 54 94 32 32   Credit rating   A A A A BBB AA BB BB   Credit limit (kDKK)   577.7 714.7 956.5 592.2 0.0 1,357.7 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   0 353 934 1,563 -355 464 464 464   Gross profit   -14.3 335 916 1,550 -368 450 0.0 0.0   EBITDA   -14.3 335 916 1,550 -368 450 0.0 0.0   EBIT   -14.3 335 916 1,550 -368 450 0.0 0.0   Pre-tax profit (PTP)   -390.9 1,065.6 937.5 1,585.0 -246.4 996.4 0.0 0.0   Net earnings   -305.0 908.9 936.8 1,580.1 -270.3 879.3 0.0 0.0   Pre-tax profit without non-rec. items   -391 1,066 938 1,585 -246 996 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   10,401 11,256 12,193 13,773 13,503 14,382 13,482 13,482   Interest-bearing liabilities   0.0 20.9 21.2 0.0 0.0 24.2 0.0 0.0   Balance sheet total (assets)   10,409 11,351 12,222 13,785 13,534 14,531 13,482 13,482   Net Debt   -5,049 -32.5 -13.5 -0.2 -0.2 -6,527 -13,482 -13,482     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   0 353 934 1,563 -355 464 464 464   Net sales growth   0.0% 0.0% 164.4% 67.3% -122.7% -230.8% 0.0% 0.0%   Gross profit   -14.3 335 916 1,550 -368 450 0.0 0.0   Gross profit growth   -3.0% 0.0% 172.9% 69.3% 0.0% 0.0% -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)   10,409 11,351 12,222 13,785 13,534 14,531 13,482 13,482   Balance sheet change%   -3.5% 9.0% 7.7% 12.8% -1.8% 7.4% -7.2% 0.0%   Added value   -14.3 335.5 915.7 1,550.0 -367.6 450.2 0.0 0.0   Added value %   0.0% 95.0% 98.0% 99.2% 103.6% 97.0% 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   -3.0 1.0 2.0 3.0 -1.0 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% 95.0% 98.0% 99.2% 103.6% 97.0% 0.0% 0.0%   EBIT %   0.0% 95.0% 98.0% 99.2% 0.0% 97.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 257.3% 100.3% 101.1% 76.2% 189.5% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 257.3% 100.3% 101.1% 76.2% 189.5% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 301.7% 100.4% 101.4% 69.4% 214.7% 0.0% 0.0%   ROA %   0.7% 9.8% 8.0% 12.2% -1.8% 7.4% 0.0% 0.0%   ROI %   0.7% 9.9% 8.0% 12.2% -1.8% 7.4% 0.0% 0.0%   ROE %   -2.9% 8.4% 8.0% 12.2% -2.0% 6.3% 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 %   99.9% 99.2% 99.8% 99.9% 99.8% 99.0% 100.0% 100.0%   Relative indebtedness %   0.0% 26.8% 3.1% 0.8% -8.8% 32.1% 0.0% 0.0%   Relative net indebtedness %   0.0% 11.7% -0.6% 0.8% -8.8% -1,379.6% -2,905.1% -2,905.1%   Net int. bear. debt to EBITDA, %   35,354.9% -9.7% -1.5% -0.0% 0.1% -1,449.8% 0.0% 0.0%   Gearing %   0.0% 0.2% 0.2% 0.0% 0.0% 0.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 33.7% 1.5% 0.4% 0.0% 348.5% 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   881.2 1.0 67.3 472.3 267.9 60.1 0.0 0.0   Current Ratio   881.2 1.0 67.3 472.3 267.9 60.1 0.0 0.0   Cash and cash equivalent   5,049.0 53.3 34.6 0.2 0.2 6,551.3 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)   191.7 154.1 148.8 216.7 214.5 197.2 0.0 0.0   Current assets / Net sales %   0.0% 27.6% 211.9% 375.6% -2,367.8% 1,925.3% 2,905.1% 2,905.1%   Net working capital   1,558.6 2.8 1,949.9 5,856.2 8,371.3 2,238.5 0.0 0.0   Net working capital %   0.0% 0.8% 208.7% 374.8% -2,358.9% 482.3% 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   0 353 934 1,563 -355 464 0 0   Added value / employee   -14 335 916 1,550 -368 450 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -14 335 916 1,550 -368 450 0 0   EBIT / employee   -14 335 916 1,550 -368 450 0 0   Net earnings / employee   -305 909 937 1,580 -270 879 0 0