Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BJERRE HERRED LANDBRUGSSELSKAB 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% 0.5% 0.5%   Bankruptcy risk   0.8% 0.6% 0.6% 0.9% 0.5% 1.0% 7.8% 7.7%   Credit score (0-100)   92 98 97 89 98 85 31 32   Credit rating   A AA AA A AA A BB BB   Credit limit (kDKK)   1,134.9 1,642.6 1,993.6 2,240.0 3,285.6 1,824.6 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   2,212 2,265 3,305 1,370 4,081 1,531 0.0 0.0   EBITDA   1,568 1,273 2,170 879 2,855 168 0.0 0.0   EBIT   1,972 3,417 5,139 1,418 2,653 5,760 0.0 0.0   Pre-tax profit (PTP)   1,007.2 2,473.5 4,512.0 13,745.2 2,205.3 2,094.7 0.0 0.0   Net earnings   764.1 1,606.9 3,545.0 10,714.9 1,705.2 1,183.1 0.0 0.0   Pre-tax profit without non-rec. items   1,007 2,473 4,512 13,745 2,205 2,095 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   80,051 81,354 78,301 86,076 89,799 80,501 0.0 0.0   Shareholders equity total   11,931 13,538 17,083 27,798 29,503 30,686 29,525 29,525   Interest-bearing liabilities   67,894 68,796 65,895 65,106 64,316 64,142 0.0 0.0   Balance sheet total (assets)   84,766 86,637 89,284 100,714 99,512 102,481 29,525 29,525   Net Debt   65,507 65,631 64,507 63,882 59,951 62,981 -29,525 -29,525     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   2,212 2,265 3,305 1,370 4,081 1,531 0.0 0.0   Gross profit growth   -38.8% 2.4% 45.9% -58.5% 197.8% -62.5% -100.0% 0.0%   Employees   2 3 2 2 4 3 0 0   Employee growth %   100.0% 50.0% -33.3% 0.0% 100.0% -25.0% -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)   84,766 86,637 89,284 100,714 99,512 102,481 29,525 29,525   Balance sheet change%   -2.4% 2.2% 3.1% 12.8% -1.2% 3.0% -71.2% 0.0%   Added value   2,053.2 3,718.3 5,242.5 1,776.2 3,011.2 5,879.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6,594 1,002 -3,157 7,417 3,576 -9,417 -80,501 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 5.0 5.0 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 %   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 (%)   89.1% 150.9% 155.5% 103.5% 65.0% 376.3% 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 %   2.3% 4.0% 6.1% 15.3% 2.9% 3.7% 0.0% 0.0%   ROI %   2.4% 4.1% 6.3% 15.8% 2.9% 3.7% 0.0% 0.0%   ROE %   6.6% 12.6% 23.2% 47.7% 6.0% 3.9% 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 %   14.1% 15.8% 19.3% 27.7% 29.8% 30.1% 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, %   4,178.6% 5,154.2% 2,972.8% 7,266.8% 2,100.2% 37,585.3% 0.0% 0.0%   Gearing %   569.1% 508.2% 385.7% 234.2% 218.0% 209.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.4% 1.4% 1.3% 1.2% 1.0% 2.5% 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   1.0 0.7 0.6 3.0 4.1 3.2 0.0 0.0   Current Ratio   1.1 0.6 0.6 2.6 3.3 2.8 0.0 0.0   Cash and cash equivalent   2,386.4 3,164.5 1,388.0 1,224.1 4,365.3 1,161.3 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   242.7 -3,027.9 -2,806.8 6,654.7 4,097.6 5,802.8 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   1,027 1,239 2,621 888 753 1,960 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   784 424 1,085 440 714 56 0 0   EBIT / employee   986 1,139 2,569 709 663 1,920 0 0   Net earnings / employee   382 536 1,773 5,357 426 394 0 0