Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VESTERBY MINKFARM 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 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% 1.1% 1.1%   Bankruptcy risk   5.4% 2.8% 1.7% 2.0% 2.2% 1.9% 7.2% 7.2%   Credit score (0-100)   43 60 72 67 65 69 33 33   Credit rating   BBB BBB A A BBB A BBB BBB   Credit limit (kDKK)   0.0 0.0 16.4 4.6 1.0 16.5 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   -1,766 -827 -2,989 1,091 -1,490 -638 0.0 0.0   EBITDA   -3,034 -1,750 1,756 17,675 3,237 15,219 0.0 0.0   EBIT   -3,034 -1,750 1,756 17,675 3,237 15,219 0.0 0.0   Pre-tax profit (PTP)   -2,255.0 -1,187.0 2,049.0 17,888.0 4,366.0 16,979.1 0.0 0.0   Net earnings   -1,759.0 -925.0 2,250.0 17,274.0 4,458.0 16,787.0 0.0 0.0   Pre-tax profit without non-rec. items   -2,255 -1,187 2,049 17,888 4,366 16,979 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   5,166 4,928 4,690 4,452 4,262 4,073 0.0 0.0   Shareholders equity total   19,872 18,946 21,197 38,471 42,928 59,715 58,719 58,719   Interest-bearing liabilities   181 28.0 307 48.0 4.0 14.0 0.0 0.0   Balance sheet total (assets)   36,626 22,267 34,316 47,126 43,352 60,456 58,719 58,719   Net Debt   181 28.0 307 48.0 4.0 14.0 -58,719 -58,719     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   -1,766 -827 -2,989 1,091 -1,490 -638 0.0 0.0   Gross profit growth   0.0% 53.2% -261.4% 0.0% 0.0% 57.2% 0.0% 0.0%   Employees   6 6 6 2 2 1 0 0   Employee growth %   0.0% 0.0% 0.0% -66.7% 0.0% -50.0% -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)   36,626 22,267 34,316 47,126 43,352 60,456 58,719 58,719   Balance sheet change%   16.3% -39.2% 54.1% 37.3% -8.0% 39.5% -2.9% 0.0%   Added value   -3,034.0 -1,750.0 1,756.0 17,675.0 3,237.0 15,218.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -97 -238 -238 -238 -190 -189 -4,073 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 1.0 2.0 3.0 4.0 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 (%)   171.8% 211.6% -58.7% 1,620.1% -217.2% -2,386.9% 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 %   -5.4% -3.7% 8.5% 45.4% 9.7% 32.7% 0.0% 0.0%   ROI %   -8.7% -5.5% 11.7% 61.3% 10.7% 33.1% 0.0% 0.0%   ROE %   -8.5% -4.8% 11.2% 57.9% 11.0% 32.7% 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 %   54.3% 85.1% 61.8% 81.6% 99.0% 98.8% 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, %   -6.0% -1.6% 17.5% 0.3% 0.1% 0.1% 0.0% 0.0%   Gearing %   0.9% 0.1% 1.4% 0.1% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   387.6% 96.7% 207.8% 333.0% 7.7% 37.8% 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   1.2 2.3 1.3 3.7 84.0 70.9 0.0 0.0   Current Ratio   1.9 6.1 2.3 5.0 107.4 75.8 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   14,892.0 14,473.0 16,684.0 34,142.0 38,726.0 55,433.3 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   -506 -292 293 8,838 1,619 15,219 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -506 -292 293 8,838 1,619 15,219 0 0   EBIT / employee   -506 -292 293 8,838 1,619 15,219 0 0   Net earnings / employee   -293 -154 375 8,637 2,229 16,787 0 0