Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FROM MINKFARM 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   4.9% 4.7% 3.5% 1.2% 8.6% 12.9% 16.0% 16.0%   Credit score (0-100)   46 47 53 81 28 17 12 12   Credit rating   BBB BBB BBB A BB BB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 345.0 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 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,001 1,913 3,188 10,498 -445 203 0.0 0.0   EBITDA   -520 -188 1,214 9,149 -895 -324 0.0 0.0   EBIT   -2,384 -1,554 213 8,504 -1,447 -819 0.0 0.0   Pre-tax profit (PTP)   -2,870.0 -2,133.3 -639.4 7,484.2 -1,697.9 -1,022.3 0.0 0.0   Net earnings   -2,238.7 -1,664.3 -504.2 5,837.6 -1,324.6 -798.3 0.0 0.0   Pre-tax profit without non-rec. items   -2,870 -2,133 -639 7,484 -1,698 -1,022 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Tangible assets total   10,578 9,264 8,292 7,617 7,081 12,238 0.0 0.0   Shareholders equity total   5,483 3,819 3,315 9,152 3,828 -171 -421 -421   Interest-bearing liabilities   10,813 11,160 10,648 6,950 1,999 1,997 421 421   Balance sheet total (assets)   25,382 22,096 27,095 25,154 27,485 22,829 0.0 0.0   Net Debt   10,627 10,972 10,646 6,950 -2,811 159 421 421     See the entire balance sheet 1000.0 Volume  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   2,001 1,913 3,188 10,498 -445 203 0.0 0.0   Gross profit growth   -48.0% -4.4% 66.6% 229.3% 0.0% 0.0% -100.0% 0.0%   Employees   5 5 4 3 1 1 0 0   Employee growth %   0.0% 0.0% -20.0% -25.0% -66.7% 0.0% -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)   25,382 22,096 27,095 25,154 27,485 22,829 0 0   Balance sheet change%   -3.3% -12.9% 22.6% -7.2% 9.3% -16.9% -100.0% 0.0%   Added value   -520.4 -188.4 1,213.9 9,148.7 -802.0 -324.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -3,686 -2,680 -1,973 -1,320 -1,087 4,662 -12,238 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 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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 (%)   -119.1% -81.2% 6.7% 81.0% 325.4% -404.4% 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 %   -9.2% -6.5% 0.9% 32.6% -5.2% -3.2% 0.0% 0.0%   ROI %   -13.6% -9.9% 1.3% 41.6% -9.8% -20.7% 0.0% 0.0%   ROE %   -33.9% -35.8% -14.1% 93.6% -20.4% -6.0% 0.0% 0.0%   1000.0 Solidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Equity ratio %   30.4% 22.4% 19.6% 38.9% 13.9% -0.7% -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, %   -2,042.1% -5,823.2% 877.0% 76.0% 314.1% -49.2% 0.0% 0.0%   Gearing %   197.2% 292.2% 321.3% 75.9% 52.2% -1,170.5% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.4% 5.3% 7.8% 11.6% 7.4% 10.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Quick Ratio   1.1 0.6 0.7 0.6 1.7 1.4 0.0 0.0   Current Ratio   1.1 1.1 1.1 1.9 3.7 2.2 0.0 0.0   Cash and cash equivalent   186.1 188.1 2.1 0.0 4,810.2 1,837.5 0.0 0.0   1000.0 Capital use efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 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   1,607.2 630.0 922.6 8,430.0 14,800.5 5,625.1 -210.3 -210.3   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/9 2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -104 -38 303 3,050 -802 -324 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -104 -38 303 3,050 -895 -324 0 0   EBIT / employee   -477 -311 53 2,835 -1,447 -819 0 0   Net earnings / employee   -448 -333 -126 1,946 -1,325 -798 0 0