Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

ØKOGAARDENE SKJERN ENGE 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  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% 5.8% 5.8%   Bankruptcy risk   8.3% 7.4% 7.5% 5.8% 5.0% 5.8% 18.1% 17.9%   Credit score (0-100)   31 34 32 38 43 38 8 8   Credit rating   BB BB BB BBB BBB BBB B B   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)  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   -374 -11.6 360 212 226 223 0.0 0.0   EBITDA   -374 -69.7 360 212 216 223 0.0 0.0   EBIT   -374 -69.7 360 212 214 215 0.0 0.0   Pre-tax profit (PTP)   -469.5 -146.6 276.1 144.2 222.3 595.0 0.0 0.0   Net earnings   -469.5 -146.6 276.1 144.2 222.3 595.0 0.0 0.0   Pre-tax profit without non-rec. items   -470 -147 276 144 222 595 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   0.0 0.0 0.0 0.0 45.4 523 0.0 0.0   Shareholders equity total   -1,655 -1,802 -1,525 -1,381 -1,159 -564 -762 -762   Interest-bearing liabilities   2,553 2,588 1,921 2,080 2,016 1,696 762 762   Balance sheet total (assets)   977 892 864 1,028 1,279 1,600 0.0 0.0   Net Debt   2,446 2,410 1,862 2,068 1,617 1,047 762 762     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   -374 -11.6 360 212 226 223 0.0 0.0   Gross profit growth   -8.0% 96.9% 0.0% -41.2% 6.8% -1.3% -100.0% 0.0%   Employees   1 1 1 1 1 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 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)   977 892 864 1,028 1,279 1,600 0 0   Balance sheet change%   26.1% -8.7% -3.2% 19.1% 24.3% 25.1% -100.0% 0.0%   Added value   -374.2 -69.7 359.7 211.6 213.9 223.2 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 43 469 -523 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 (%)   100.0% 602.8% 100.0% 100.0% 94.6% 96.5% 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 %   -15.8% -2.2% 14.6% 9.3% 12.7% 29.4% 0.0% 0.0%   ROI %   -16.8% -2.3% 16.4% 11.1% 15.0% 36.4% 0.0% 0.0%   ROE %   -53.6% -15.7% 31.4% 15.2% 19.3% 41.3% 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 %   -62.9% -66.9% -63.9% -57.3% -47.5% -26.1% -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, %   -653.6% -3,460.5% 517.6% 977.5% 748.5% 469.2% 0.0% 0.0%   Gearing %   -154.3% -143.7% -125.9% -150.6% -173.9% -300.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.9% 3.4% 4.2% 3.9% 4.1% 4.3% 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   0.3 0.2 0.3 0.3 0.4 0.4 0.0 0.0   Current Ratio   0.3 0.3 0.4 0.4 0.5 0.5 0.0 0.0   Cash and cash equivalent   107.5 177.9 58.6 11.5 399.1 649.2 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)   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   -1,715.0 -1,821.5 -1,545.4 -1,513.5 -1,334.6 -1,086.4 -381.1 -381.1   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   -374 -70 360 212 214 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -374 -70 360 212 216 0 0 0   EBIT / employee   -374 -70 360 212 214 0 0 0   Net earnings / employee   -470 -147 276 144 222 0 0 0