Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Better Energy Generation II 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% 0.6% 0.6%   Bankruptcy risk   3.9% 1.9% 1.9% 1.3% 2.0% 2.1% 16.1% 16.1%   Credit score (0-100)   52 71 70 79 67 66 11 11   Credit rating   BBB A A A A BBB BB BB   Credit limit (kDKK)   0.0 2.5 34.0 2,187.8 17.4 18.3 -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   -0.0 -35.0 -43.5 -42.0 -90.6 -78.9 0.0 0.0   EBITDA   -0.0 -35.0 -43.5 -42.0 -90.6 -78.9 0.0 0.0   EBIT   -0.0 -35.0 -43.5 -42.0 -90.6 -78.9 0.0 0.0   Pre-tax profit (PTP)   3,783.6 8,878.7 115,731.7 33,420.8 134,531.4 145,692.4 0.0 0.0   Net earnings   4,129.4 9,278.1 115,891.8 33,667.0 134,669.3 146,058.1 0.0 0.0   Pre-tax profit without non-rec. items   3,784 8,879 115,732 33,421 134,531 145,692 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   3,574 13,228 129,110 132,703 173,482 360,302 -13,805 -13,805   Interest-bearing liabilities   66,571 75,977 208,858 426,645 663,386 2,443,878 13,805 13,805   Balance sheet total (assets)   70,145 89,225 338,366 559,739 837,258 2,804,571 0.0 0.0   Net Debt   66,569 75,976 208,759 426,475 663,372 2,443,832 13,805 13,805     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   -0.0 -35.0 -43.5 -42.0 -90.6 -78.9 0.0 0.0   Gross profit growth   0.0% -184,131.6% -24.3% 3.4% -115.6% 12.9% 0.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   70,145 89,225 338,366 559,739 837,258 2,804,571 0 0   Balance sheet change%   0.0% 27.2% 279.2% 65.4% 49.6% 235.0% -100.0% 0.0%   Added value   -0.0 -35.0 -43.5 -42.0 -90.6 -78.9 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   -1.0 -2.0 -3.0 -4.0 -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% 100.0% 100.0% 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 %   8.4% 15.7% 56.3% 8.0% 20.6% 12.7% 0.0% 0.0%   ROI %   8.4% 15.7% 56.3% 8.0% 20.6% 12.7% 0.0% 0.0%   ROE %   115.5% 110.4% 162.8% 25.7% 88.0% 54.7% 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 %   5.1% 14.8% 38.2% 23.7% 20.7% 12.8% -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, %   -350,361,626.3% -217,049.0% -479,905.5% -1,015,127.7% -732,344.4% -3,097,065.2% 0.0% 0.0%   Gearing %   1,862.7% 574.4% 161.8% 321.5% 382.4% 678.3% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.4% 5.1% 3.2% 0.8% 1.7% 5.5% 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   0.5 0.5 0.8 0.9 0.9 1.0 0.0 0.0   Current Ratio   0.5 0.5 0.8 0.9 0.9 1.0 0.0 0.0   Cash and cash equivalent   2.8 1.5 99.0 170.1 14.3 45.6 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   -35,715.7 -36,926.2 -38,768.7 -40,197.6 -41,736.4 -44,040.9 -6,902.7 -6,902.7   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 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0