Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BYSKOV AGRO 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  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   2.3% 1.7% 1.8% 2.0% 1.2% 1.1% 4.4% 4.3%   Credit score (0-100)   66 73 70 68 80 85 47 48   Credit rating   BBB A A A A A BBB BBB   Credit limit (kDKK)   0.3 18.6 14.2 7.3 942.7 2,260.9 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   285 771 1,308 1,611 518 2,347 0.0 0.0   EBITDA   285 771 1,308 1,597 518 2,347 0.0 0.0   EBIT   -1.2 467 1,013 1,403 -182 1,732 0.0 0.0   Pre-tax profit (PTP)   38.1 438.9 6,377.1 17,685.9 4,484.7 3,022.7 0.0 0.0   Net earnings   86.1 346.8 6,162.3 17,494.0 3,586.5 2,337.4 0.0 0.0   Pre-tax profit without non-rec. items   38.1 439 6,377 17,686 4,485 3,023 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   2,432 2,128 1,212 771 4,797 3,033 0.0 0.0   Shareholders equity total   15,610 15,957 28,408 45,680 45,369 48,344 21,645 21,645   Interest-bearing liabilities   2,445 2,133 2,840 2,848 319 6,638 0.0 0.0   Balance sheet total (assets)   20,674 20,236 35,607 52,810 53,648 61,635 21,645 21,645   Net Debt   2,028 1,801 2,612 2,504 -5,839 5,552 -11,527 -11,527     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   285 771 1,308 1,611 518 2,347 0.0 0.0   Gross profit growth   0.0% 170.5% 69.8% 23.1% -67.8% 353.3% -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)   20,674 20,236 35,607 52,810 53,648 61,635 21,645 21,645   Balance sheet change%   14.5% -2.1% 76.0% 48.3% 1.6% 14.9% -64.9% 0.0%   Added value   284.9 770.6 1,308.5 1,597.2 12.4 2,347.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -572 -608 3,647 -635 8,586 -2,379 -3,033 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -4.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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 (%)   -0.4% 60.6% 77.4% 87.1% -35.1% 73.8% 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 %   0.6% 2.8% 23.4% 41.4% 8.7% 5.5% 0.0% 0.0%   ROI %   0.7% 3.2% 26.3% 45.7% 9.3% 5.8% 0.0% 0.0%   ROE %   0.6% 2.2% 27.8% 47.2% 7.9% 5.0% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   75.5% 78.9% 79.8% 86.5% 84.6% 78.4% 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, %   711.9% 233.8% 199.6% 156.8% -1,127.6% 236.6% 0.0% 0.0%   Gearing %   15.7% 13.4% 10.0% 6.2% 0.7% 13.7% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   6.3% 6.0% 5.9% 22.3% 7.6% 4.9% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.1 0.1 0.0 3.5 3.2 3.9 0.0 0.0   Current Ratio   0.1 0.1 0.0 3.5 3.2 3.9 0.0 0.0   Cash and cash equivalent   417.1 331.1 227.8 343.1 6,157.9 1,085.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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   -4,598.8 -3,617.0 -6,760.7 17,790.3 6,710.0 4,696.9 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 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 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