Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

SØVANG SVINEPRODUKTION 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% 1.1% 1.1%   Bankruptcy risk   0.9% 0.6% 0.6% 5.4% 7.3% 1.1% 15.8% 15.8%   Credit score (0-100)   90 98 98 40 32 82 12 12   Credit rating   A AA AA BBB BBB A BB BB   Credit limit (kDKK)   572.9 2,349.8 2,431.0 0.0 -0.0 1,441.5 -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   7,387 18,964 20,794 4,639 2,396 31,316 0.0 0.0   EBITDA   1,936 12,534 12,516 -4,245 -6,312 22,348 0.0 0.0   EBIT   1,557 12,130 12,050 -4,620 -6,586 22,100 0.0 0.0   Pre-tax profit (PTP)   1,368.6 11,640.5 12,004.2 -5,097.5 -5,190.8 26,426.8 0.0 0.0   Net earnings   1,066.4 9,077.4 9,331.4 -4,235.5 -3,686.0 20,612.0 0.0 0.0   Pre-tax profit without non-rec. items   1,369 11,641 12,004 -5,097 -5,191 26,427 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   19,476 22,467 24,396 25,034 22,129 23,257 0.0 0.0   Shareholders equity total   6,164 15,242 15,573 5,337 1,652 22,264 -2,736 -2,736   Interest-bearing liabilities   11,554 6,558 4,558 16,984 29,904 6,167 2,736 2,736   Balance sheet total (assets)   22,934 31,725 32,333 34,202 40,545 39,970 0.0 0.0   Net Debt   11,554 6,558 4,558 16,984 21,059 63.8 2,736 2,736     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   7,387 18,964 20,794 4,639 2,396 31,316 0.0 0.0   Gross profit growth   -59.3% 156.7% 9.6% -77.7% -48.4% 1,207.2% -100.0% 0.0%   Employees   0 20 19 19 21 21 0 0   Employee growth %   0.0% 0.0% -5.0% 0.0% 10.5% 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)   22,934 31,725 32,333 34,202 40,545 39,970 0 0   Balance sheet change%   -25.4% 38.3% 1.9% 5.8% 18.5% -1.4% -100.0% 0.0%   Added value   1,935.8 12,534.3 12,516.4 -4,245.2 -6,210.4 22,348.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -1,993 2,587 1,463 263 -3,179 880 -23,257 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 -1.0 -2.0 1.0 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 (%)   21.1% 64.0% 58.0% -99.6% -274.9% 70.6% 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 %   5.8% 44.4% 37.6% -13.9% -10.8% 67.4% 0.0% 0.0%   ROI %   7.9% 59.1% 55.7% -20.5% -14.4% 89.4% 0.0% 0.0%   ROE %   10.0% 84.8% 60.6% -40.5% -105.5% 172.4% 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 %   26.9% 48.0% 48.2% 15.6% 4.1% 55.7% -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, %   596.8% 52.3% 36.4% -400.1% -333.6% 0.3% 0.0% 0.0%   Gearing %   187.4% 43.0% 29.3% 318.2% 1,810.7% 27.7% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.4% 5.5% 0.8% 4.4% 4.9% 3.8% 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   0.2 0.6 0.4 0.4 0.5 0.9 0.0 0.0   Current Ratio   0.8 1.2 1.2 0.8 0.8 1.6 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 8,844.9 6,102.9 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   -3,220.8 3,589.6 3,494.6 -6,251.3 -18,281.9 9,766.5 -1,368.2 -1,368.2   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   0 627 659 -223 -296 1,064 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 627 659 -223 -301 1,064 0 0   EBIT / employee   0 607 634 -243 -314 1,052 0 0   Net earnings / employee   0 454 491 -223 -176 982 0 0