Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SJÆLLANDS PELSDYRFODER A.M.B.A. Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... 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   7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1% 7.1%   Bankruptcy risk   3.3% 5.1% 2.2% 5.6% 5.3% 6.1% 7.1% 7.1%   Credit score (0-100)   56 45 66 39 42 37 34 34   Credit rating   BBB BBB BBB BBB BBB BBB BBB BBB   Credit limit (kDKK)   0.0 0.0 0.7 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)  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   90,592 73,385 61,048 210 0 0 0 0   Gross profit   8,180 3,131 -94.9 -5,092 -4,043 -3,150 0.0 0.0   EBITDA   -8,520 -11,342 -152 -5,097 -4,043 -3,150 0.0 0.0   EBIT   -8,520 -11,342 -152 -5,097 -4,043 -3,150 0.0 0.0   Pre-tax profit (PTP)   -1,068.0 -4,457.9 -808.1 -5,944.7 -4,201.2 -2,448.9 0.0 0.0   Net earnings   -1,294.0 -4,660.5 -954.4 -6,118.7 -4,298.3 -2,538.8 0.0 0.0   Pre-tax profit without non-rec. items   -8,883 -11,387 -808 -5,945 -4,201 -2,449 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   24,897 21,162 18,637 15,950 13,972 11,993 0.0 0.0   Shareholders equity total   33,330 27,553 19,271 13,152 8,854 6,315 6,315 6,315   Interest-bearing liabilities   423 8,598 8,032 7,462 6,889 0.0 0.0 0.0   Balance sheet total (assets)   57,350 50,761 28,841 21,293 15,916 19,642 6,315 6,315   Net Debt   -13,701 -8,206 2,133 4,863 6,878 -5,900 -6,315 -6,315     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   90,592 73,385 61,048 210 0 0 0 0   Net sales growth   -10.9% -19.0% -16.8% -99.7% -100.0% 0.0% 0.0% 0.0%   Gross profit   8,180 3,131 -94.9 -5,092 -4,043 -3,150 0.0 0.0   Gross profit growth   -31.8% -61.7% 0.0% -5,264.5% 20.6% 22.1% 0.0% 0.0%   Employees   14 12 9 2 1 1 0 0   Employee growth %   -26.3% -14.3% -25.0% -77.8% -50.0% 0.0% -100.0% 0.0%   Employee expenses   -7,731.0 -6,490.5 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   57,350 50,761 28,841 21,293 15,916 19,642 6,315 6,315   Balance sheet change%   -20.0% -11.5% -43.2% -26.2% -25.3% 23.4% -67.8% 0.0%   Added value   -789.0 -4,851.9 -151.9 -5,097.3 -4,042.9 -3,149.7 0.0 0.0   Added value %   -0.9% -6.6% -0.2% -2,432.3% 0.0% 0.0% 0.0% 0.0%   Investments   1,836 -3,735 -2,525 -2,687 -1,978 -1,978 -11,993 0   Net sales trend   -1.0 -2.0 -3.0 -4.0 -5.0 0.0 0.0 0.0   EBIT trend   -1.0 -2.0 -3.0 -4.0 -5.0 -5.0 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 %   -9.4% -15.5% -0.2% -2,432.3% 0.0% 0.0% 0.0% 0.0%   EBIT %   -9.4% -15.5% -0.2% -2,432.3% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -104.2% -362.3% 160.0% 100.1% 100.0% 100.0% 0.0% 0.0%   Net Earnings %   -1.4% -6.4% -1.6% -2,919.6% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   -1.4% -6.4% -1.6% -2,919.6% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   -9.8% -15.5% -1.3% -2,836.6% 0.0% 0.0% 0.0% 0.0%   ROA %   -12.9% -20.2% -0.2% -20.9% -21.7% -12.3% 0.0% 0.0%   ROI %   -23.7% -31.2% -0.2% -21.7% -22.2% -19.8% 0.0% 0.0%   ROE %   -3.7% -15.3% -4.1% -37.7% -39.1% -33.5% 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 %   59.7% 55.9% 66.8% 61.8% 55.6% 32.2% 100.0% 100.0%   Relative indebtedness %   26.5% 31.6% 15.7% 3,884.6% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   10.9% 8.7% 6.0% 2,644.4% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   160.8% 72.3% -1,404.4% -95.4% -170.1% 187.3% 0.0% 0.0%   Gearing %   1.3% 31.2% 41.7% 56.7% 77.8% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   260.0% 10.3% 8.9% 9.0% 2.3% 7.7% 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   0.8 1.5 4.2 3.1 0.6 0.5 0.0 0.0   Current Ratio   1.2 1.7 4.8 3.2 0.9 0.5 0.0 0.0   Cash and cash equivalent   14,124.0 16,803.7 5,899.3 2,599.0 11.0 5,900.2 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)   7.6 11.2 1.3 1,365.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 26.2 62.3 23.1 37.4 0.0 0.0   Current assets / Net sales %   31.7% 34.8% 13.5% 1,952.2% 0.0% 0.0% 0.0% 0.0%   Net working capital   4,717.0 10,498.1 6,492.7 2,827.4 -68.9 -6,929.7 0.0 0.0   Net working capital %   5.2% 14.3% 10.6% 1,349.1% 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   6,471 6,115 6,783 105 0 0 0 0   Added value / employee   -56 -404 -17 -2,549 -4,043 -3,150 0 0   Employee expenses / employee   -552 -541 0 0 0 0 0 0   EBITDA / employee   -609 -945 -17 -2,549 -4,043 -3,150 0 0   EBIT / employee   -609 -945 -17 -2,549 -4,043 -3,150 0 0   Net earnings / employee   -92 -388 -106 -3,059 -4,298 -2,539 0 0