Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

J. H. ENERGY ApS 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% 0.2% 0.2%   Bankruptcy risk   1.2% 0.9% 1.6% 0.8% 1.1% 0.6% 7.5% 7.4%   Credit score (0-100)   84 90 75 92 85 97 32 33   Credit rating   A A A AA A AA BB BB   Credit limit (kDKK)   38.0 185.5 3.5 268.8 982.0 1,632.1 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   2,415 2,794 1,662 2,489 16,561 4,903 0.0 0.0   EBITDA   2,415 2,794 1,662 2,489 16,561 4,903 0.0 0.0   EBIT   777 1,275 162 1,325 14,681 3,017 0.0 0.0   Pre-tax profit (PTP)   435.8 928.5 -216.3 975.5 14,510.6 2,924.8 0.0 0.0   Net earnings   339.9 741.4 -168.7 760.9 10,068.3 2,280.3 0.0 0.0   Pre-tax profit without non-rec. items   436 929 -216 975 14,511 2,925 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   20,109 18,590 17,090 15,926 20,041 18,155 0.0 0.0   Shareholders equity total   709 1,451 1,282 2,043 12,111 14,291 14,156 14,156   Interest-bearing liabilities   22,532 18,959 17,954 15,247 8,768 6,695 0.0 0.0   Balance sheet total (assets)   24,846 22,738 21,115 19,579 27,572 25,072 14,156 14,156   Net Debt   22,532 18,959 17,954 15,247 8,768 6,009 -14,156 -14,156     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   2,415 2,794 1,662 2,489 16,561 4,903 0.0 0.0   Gross profit growth   -1.7% 15.7% -40.5% 49.7% 565.4% -70.4% -100.0% 0.0%   Employees   0 0 0 0 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)   24,846 22,738 21,115 19,579 27,572 25,072 14,156 14,156   Balance sheet change%   -5.4% -8.5% -7.1% -7.3% 40.8% -9.1% -43.5% 0.0%   Added value   2,414.8 2,793.9 1,662.2 2,488.8 15,844.6 4,903.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,275 -3,038 -3,000 -2,328 2,234 -3,773 -18,155 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 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 (%)   32.2% 45.6% 9.7% 53.2% 88.6% 61.5% 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% 5.4% 0.5% 8.7% 66.1% 14.3% 0.0% 0.0%   ROI %   4.3% 5.6% 0.5% 6.3% 67.2% 13.6% 0.0% 0.0%   ROE %   63.0% 68.6% -12.3% 45.8% 142.3% 17.3% 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 %   2.9% 6.4% 6.1% 10.4% 43.9% 57.0% 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, %   933.1% 678.6% 1,080.1% 612.6% 52.9% 122.5% 0.0% 0.0%   Gearing %   3,176.3% 1,306.8% 1,400.4% 746.3% 72.4% 46.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.2% 1.8% 1.8% 1.8% 1.7% 4.7% 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 0.1 0.4 0.6 0.0 0.0   Current Ratio   0.0 0.0 0.0 0.1 0.4 0.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 686.2 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   -22,290.6 -18,955.5 -17,110.7 -14,539.4 -6,980.2 -2,842.4 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  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 15,845 4,903 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 16,561 4,903 0 0   EBIT / employee   0 0 0 0 14,681 3,017 0 0   Net earnings / employee   0 0 0 0 10,068 2,280 0 0