Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

IESenergy 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  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.2%   Bankruptcy risk   6.1% 4.5% 3.3% 4.9% 17.7% 8.9% 19.3% 12.9%   Credit score (0-100)   40 48 56 44 8 27 6 18   Credit rating   BBB BBB BBB BBB B BB B 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)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,161 5,785 5,866 4,078 -11,496 99.3 0.0 0.0   EBITDA   1,082 5,761 4,861 1,619 -12,652 94.2 0.0 0.0   EBIT   1,082 5,761 4,861 1,619 -12,652 94.2 0.0 0.0   Pre-tax profit (PTP)   1,002.7 5,541.9 4,567.9 1,506.0 -12,850.0 -3.5 0.0 0.0   Net earnings   775.6 4,311.0 3,548.4 1,166.0 -12,850.0 -8.7 0.0 0.0   Pre-tax profit without non-rec. items   1,003 5,542 4,568 1,506 -12,850 -3.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,418 5,729 9,277 10,443 -7,407 -7,416 -7,916 -7,916   Interest-bearing liabilities   0.0 2,561 851 5,011 1,126 1,390 7,916 7,916   Balance sheet total (assets)   19,199 13,929 17,937 32,094 7,525 5,623 0.0 0.0   Net Debt   -11,034 -5,136 -8,459 -7,962 -1,117 -1,032 7,916 7,916     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   1,161 5,785 5,866 4,078 -11,496 99.3 0.0 0.0   Gross profit growth   207.1% 398.4% 1.4% -30.5% 0.0% 0.0% -100.0% 0.0%   Employees   1 1 1 2 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% -50.0% -100.0% 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)   19,199 13,929 17,937 32,094 7,525 5,623 0 0   Balance sheet change%   356.8% -27.4% 28.8% 78.9% -76.6% -25.3% -100.0% 0.0%   Added value   1,082.1 5,761.4 4,861.4 1,619.0 -12,652.0 94.2 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 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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 (%)   93.2% 99.6% 82.9% 39.7% 110.1% 94.8% 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 %   9.8% 35.8% 31.1% 7.0% -53.2% 0.7% 0.0% 0.0%   ROI %   21.3% 73.3% 53.8% 13.6% -151.0% 8.0% 0.0% 0.0%   ROE %   75.3% 120.6% 47.3% 11.8% -143.0% -0.1% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   7.4% 41.1% 51.7% 32.5% -49.6% -56.9% -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, %   -1,019.7% -89.1% -174.0% -491.8% 8.8% -1,096.1% 0.0% 0.0%   Gearing %   0.0% 44.7% 9.2% 48.0% -15.2% -18.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 30.1% 22.9% 8.1% 10.8% 8.2% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   1.7 1.7 2.4 1.5 0.5 0.4 0.0 0.0   Current Ratio   1.7 1.7 2.4 1.5 0.5 0.4 0.0 0.0   Cash and cash equivalent   11,034.4 7,697.1 9,309.9 12,973.0 2,243.0 2,422.5 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e 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   7,847.7 5,728.8 10,344.6 10,552.0 -7,654.0 -7,662.4 -3,957.9 -3,957.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   1,082 5,761 4,861 810 -12,652 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   1,082 5,761 4,861 810 -12,652 0 0 0   EBIT / employee   1,082 5,761 4,861 810 -12,652 0 0 0   Net earnings / employee   776 4,311 3,548 583 -12,850 0 0 0