Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Organic Pork 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   5.5% 6.1% 2.6% 8.0% 1.6% 1.6% 11.2% 10.9%   Credit score (0-100)   43 38 60 30 73 75 22 22   Credit rating   BBB BBB BBB BB A A BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 25.6 39.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,173 2,413 2,206 841 3,272 3,092 0.0 0.0   EBITDA   3,173 2,413 2,206 841 3,272 3,092 0.0 0.0   EBIT   3,168 2,406 2,201 841 3,272 3,092 0.0 0.0   Pre-tax profit (PTP)   2,872.3 2,066.3 1,693.4 630.4 2,582.2 2,774.1 0.0 0.0   Net earnings   2,872.5 2,066.3 1,527.0 491.6 2,014.1 2,163.8 0.0 0.0   Pre-tax profit without non-rec. items   2,872 2,066 1,693 630 2,582 2,774 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   12.0 4.8 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   5,873 7,939 9,466 9,957 11,971 14,135 4,635 4,635   Interest-bearing liabilities   16,113 6,743 6,568 9,896 11,312 2,996 0.0 0.0   Balance sheet total (assets)   28,615 26,786 23,453 30,486 31,446 27,167 4,635 4,635   Net Debt   16,113 6,431 6,556 9,896 11,257 2,996 -4,635 -4,635     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   3,173 2,413 2,206 841 3,272 3,092 0.0 0.0   Gross profit growth   0.0% -23.9% -8.6% -61.9% 288.9% -5.5% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 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)   28,615 26,786 23,453 30,486 31,446 27,167 4,635 4,635   Balance sheet change%   4,284.3% -6.4% -12.4% 30.0% 3.1% -13.6% -82.9% 0.0%   Added value   3,173.0 2,413.1 2,206.1 841.5 3,272.2 3,091.7 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   7 -14 -10 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   99.8% 99.7% 99.8% 100.0% 100.0% 100.0% 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 %   21.6% 8.7% 7.6% 3.2% 10.6% 10.7% 0.0% 0.0%   ROI %   28.0% 13.1% 12.5% 4.8% 15.3% 15.6% 0.0% 0.0%   ROE %   88.1% 29.9% 17.5% 5.1% 18.4% 16.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   41.5% 52.0% 65.9% 47.4% 42.8% 52.0% 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, %   507.8% 266.5% 297.2% 1,176.0% 344.0% 96.9% 0.0% 0.0%   Gearing %   274.4% 84.9% 69.4% 99.4% 94.5% 21.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3.7% 3.0% 3.3% 2.8% 6.7% 5.2% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   0.7 0.9 1.1 0.5 0.5 0.8 0.0 0.0   Current Ratio   1.7 2.1 2.4 1.7 1.7 2.0 0.0 0.0   Cash and cash equivalent   0.0 312.6 12.0 0.0 55.9 0.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   11,860.5 13,934.0 13,748.5 12,957.3 12,471.5 13,260.3 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  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0