Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BOGNÆS LANDBRUG 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 0.6%   Bankruptcy risk   1.2% 1.2% 1.5% 1.4% 3.5% 8.8% 20.8% 19.2%   Credit score (0-100)   84 84 77 78 52 27 4 7   Credit rating   A A A A BBB BB B B   Credit limit (kDKK)   459.2 350.0 38.3 108.6 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)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   491 392 182 221 -76.9 -5,274 0.0 0.0   EBITDA   491 392 182 221 -76.9 5,840 0.0 0.0   EBIT   446 341 130 157 -138 283 0.0 0.0   Pre-tax profit (PTP)   408.1 299.7 112.0 145.2 -173.3 201.6 0.0 0.0   Net earnings   318.4 246.2 91.8 108.9 -137.9 1,565.8 0.0 0.0   Pre-tax profit without non-rec. items   408 300 112 145 -173 202 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Tangible assets total   13,713 13,693 13,642 13,726 13,695 0.0 0.0 0.0   Shareholders equity total   13,690 13,937 13,028 12,637 12,499 14,065 45.2 45.2   Interest-bearing liabilities   2,453 2,506 151 883 841 6,204 0.0 0.0   Balance sheet total (assets)   17,610 17,942 14,648 15,030 14,784 20,307 45.2 45.2   Net Debt   -63.8 -185 -687 -391 -177 -14,085 -45.2 -45.2     See the entire balance sheet 1000.0 Volume  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   491 392 182 221 -76.9 -5,274 0.0 0.0   Gross profit growth   10.9% -20.2% -53.5% 21.3% 0.0% -6,755.8% 0.0% 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)   17,610 17,942 14,648 15,030 14,784 20,307 45 45   Balance sheet change%   2.1% 1.9% -18.4% 2.6% -1.6% 37.4% -99.8% 0.0%   Added value   445.8 340.8 130.4 156.9 -138.5 282.9 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   6,244 -71 -104 21 -93 -12,916 -6,335 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 4.0 5.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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 (%)   90.7% 86.9% 71.6% 71.0% 180.0% -5.4% 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 %   2.7% 2.1% 0.9% 1.1% -0.9% 1.6% 0.0% 0.0%   ROI %   2.7% 2.1% 0.9% 1.1% -0.9% 1.6% 0.0% 0.0%   ROE %   2.4% 1.8% 0.7% 0.8% -1.1% 11.8% 0.0% 0.0%   1000.0 Solidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Equity ratio %   77.7% 77.7% 88.9% 84.1% 84.5% 69.3% 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, %   -13.0% -47.1% -377.4% -176.8% 230.6% -241.2% 0.0% 0.0%   Gearing %   17.9% 18.0% 1.2% 7.0% 6.7% 44.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.5% 2.7% 2.0% 2.3% 4.0% 2.3% 0.0% 0.0%   1000.0 Liquidity  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e N/A Quick Ratio   1.5 1.6 3.4 1.2 1.2 3.3 0.0 0.0   Current Ratio   1.5 1.6 3.4 1.2 1.2 3.3 0.0 0.0   Cash and cash equivalent   2,517.0 2,690.8 838.7 1,273.8 1,018.4 20,288.5 0.0 0.0   1000.0 Capital use efficiency  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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   1,300.2 1,561.3 706.2 246.8 150.3 14,065.2 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  2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023e N/A 2024e 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