Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

EIQ Energy Intelligence 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  2016 2016/12 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.2% 1.2%   Bankruptcy risk   7.8% 5.6% 2.5% 11.2% 12.2% 32.7% 16.5% 16.5%   Credit score (0-100)   34 43 64 23 19 0 10 10   Credit rating   BB BBB BBB BB BB C BB 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)  2016 2016/12 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   4,907 3,461 4,431 479 437 -41.8 0.0 0.0   EBITDA   86.0 539 1,724 7.0 323 -41.8 0.0 0.0   EBIT   81.0 530 1,716 6.0 323 -41.8 0.0 0.0   Pre-tax profit (PTP)   68.0 494.0 1,698.0 2.0 318.0 -42.8 0.0 0.0   Net earnings   45.0 373.0 1,318.0 0.0 247.0 -42.8 0.0 0.0   Pre-tax profit without non-rec. items   68.0 494 1,698 2.0 318 -42.8 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Tangible assets total   33.0 24.0 16.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   103 269 1,375 55.0 302 259 209 209   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,080 2,608 3,182 583 496 266 209 209   Net Debt   -759 -2,380 -2,715 -482 -45.0 -266 -209 -209     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e 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   4,907 3,461 4,431 479 437 -41.8 0.0 0.0   Gross profit growth   0.0% -29.5% 28.0% -89.2% -8.8% 0.0% 0.0% 0.0%   Employees   2 3 3 2 0 0 0 0   Employee growth %   0.0% 50.0% 0.0% -33.3% -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)   1,080 2,608 3,182 583 496 266 209 209   Balance sheet change%   0.0% 141.5% 22.0% -81.7% -14.9% -46.5% -21.3% 0.0%   Added value   86.0 539.0 1,724.0 7.0 324.0 -41.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   28 -18 -16 -17 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 -1.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e 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 (%)   1.7% 15.3% 38.7% 1.3% 73.9% 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 %   7.5% 28.7% 59.3% 0.3% 59.9% -11.0% 0.0% 0.0%   ROI %   77.9% 283.4% 208.6% 0.8% 181.0% -14.9% 0.0% 0.0%   ROE %   43.7% 200.5% 160.3% 0.0% 138.4% -15.2% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Equity ratio %   9.5% 10.3% 43.2% 9.4% 60.9% 97.5% 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, %   -882.6% -441.6% -157.5% -6,885.7% -13.9% 635.0% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Quick Ratio   1.1 1.1 1.7 1.1 2.6 40.1 0.0 0.0   Current Ratio   1.1 1.1 1.7 1.1 2.6 40.1 0.0 0.0   Cash and cash equivalent   759.0 2,380.0 2,715.0 482.0 45.0 265.5 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e 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   61.0 221.0 1,334.0 55.0 302.0 258.9 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  2016 2016/12 2017 2018/3 2018 2019/3 2019 2020/3 2020 2021/3 2021 2022/3 2022e N/A 2023e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   43 180 575 4 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   43 180 575 4 0 0 0 0   EBIT / employee   41 177 572 3 0 0 0 0   Net earnings / employee   23 124 439 0 0 0 0 0