Kommentar: Analytikerne forventer et “netto resultat” på 15.839 mio. kr. i 2020. Dette skal ses i forhold til et “netto resultat” på 6.044 mio. kr. i 2019.
Ørsted
| Median / Actual (MDKK) | 2020Q3e | 2019 | 2020e | 2021e | 2022e |
| EBITDA | 2.884 | 17.484 | 17.889 | 21.928 | 23.566 |
| – Offshore | 2.489 | 15.161 | 15.298 | 20.119 | 20.566 |
| Sites, O&Ms and PPAs | 2.853 | 13.750 | 15.892 | 17.995 | 21.552 |
| Construction contracts | 50 | 3.765 | 1.249 | 4.500 | 362 |
| Other incl. Project dev. | -500 | -2.354 | -2.200 | -2.300 | -2.300 |
| – Onshore | 225 | 786 | 1.072 | 1.392 | 1.634 |
| Sites | 92 | 466 | 486 | 646 | 705 |
| PTCs and tax attributes | 223 | 628 | 879 | 1.207 | 1.182 |
| Other incl. Project dev. | -82 | -308 | -310 | -324 | -327 |
| – Markets & Bioenergy | 160 | 1.495 | 1.344 | 849 | 882 |
| Power distribution | 250 | 1.280 | 706 | 0 | 0 |
| LNG | 0 | -957 | 0 | 0 | 0 |
| Other Markets & Bioenergy | -100 | 1.172 | 642 | 804 | 808 |
| Depreciation | -1.809 | -6.864 | -7.458 | -8.310 | -9.663 |
| Impairments | 0 | -568 | 0 | 0 | 0 |
| EBIT | 913 | 10.052 | 10.309 | 13.563 | 13.657 |
| Net financial expenses | -306 | -1.135 | -1.423 | -1.316 | -1.553 |
| Profit before tax | 607 | 8.856 | 19.333 | 12.351 | 11.710 |
| Tax expense | -139 | -2.756 | -1.904 | -2.236 | -2.465 |
| Profit after tax | 476 | 6.044 | 15.839 | 9.939 | 9.185 |
