Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HENRIK ØRSTED 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Bankruptcy risk for industry   1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3% 1.3%   Bankruptcy risk   1.0% 2.1% 1.9% 1.4% 1.4% 1.3% 16.5% 16.5%   Credit score (0-100)   89 69 70 77 78 78 11 11   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   54.3 0.1 0.2 7.3 8.7 10.8 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -2.8 -12.3 -17.9 -10.0 -10.0 -10.0 0.0 0.0   EBITDA   -2.8 -12.3 -17.9 -10.0 -10.0 -10.0 0.0 0.0   EBIT   -2.8 -12.3 -17.9 -10.0 -10.0 -10.0 0.0 0.0   Pre-tax profit (PTP)   115.4 69.7 152.5 118.7 138.4 95.4 0.0 0.0   Net earnings   114.3 69.7 152.5 118.7 138.4 99.7 0.0 0.0   Pre-tax profit without non-rec. items   115 69.7 152 119 138 95.4 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   874 834 916 875 889 988 108 108   Interest-bearing liabilities   16.8 21.8 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   902 868 948 951 927 1,003 108 108   Net Debt   -66.8 1.7 -8.8 -8.3 -35.4 -39.2 -108 -108     See the entire balance sheet 1000.0 Volume  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   -2.8 -12.3 -17.9 -10.0 -10.0 -10.0 0.0 0.0   Gross profit growth   84.3% -343.3% -45.1% 44.0% -0.0% 0.0% 0.0% 0.0%   Employees   0 0 1 1 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% -100.0% 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)   902 868 948 951 927 1,003 108 108   Balance sheet change%   -3.4% -3.8% 9.3% 0.3% -2.5% 8.3% -89.3% 0.0%   Added value   -2.8 -12.3 -17.9 -10.0 -10.0 -10.0 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   -3.0 -4.0 -5.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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 %   12.6% 7.9% 16.9% 12.6% 14.8% 9.9% 0.0% 0.0%   ROI %   12.7% 8.0% 17.3% 13.4% 15.7% 10.2% 0.0% 0.0%   ROE %   12.8% 8.2% 17.4% 13.2% 15.7% 10.6% 0.0% 0.0%   1000.0 Solidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Equity ratio %   96.9% 96.1% 96.6% 92.0% 95.9% 98.5% 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, %   2,403.1% -14.1% 49.4% 83.4% 354.0% 391.9% 0.0% 0.0%   Gearing %   1.9% 2.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.7% 1.3% 4.9% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Quick Ratio   10.3 8.6 8.8 4.2 7.6 24.6 0.0 0.0   Current Ratio   10.3 8.6 8.8 4.2 7.6 24.6 0.0 0.0   Cash and cash equivalent   83.6 20.0 8.8 8.3 35.4 39.2 0.0 0.0   1000.0 Capital use efficiency  2018 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 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   261.9 257.3 247.7 245.5 251.6 357.8 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 2019/4 2019 2020/4 2020 2021/4 2021 2022/4 2022 2023/4 2023 2024/4 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 -18 -10 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 -18 -10 0 0 0 0   EBIT / employee   0 0 -18 -10 0 0 0 0   Net earnings / employee   0 0 152 119 0 0 0 0