Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

FARMCONSULT 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   1.0% 1.2% 0.9% 1.0% 1.2% 4.4% 15.8% 15.5%   Credit score (0-100)   88 84 88 85 82 46 12 13   Credit rating   A A A A A BBB BB BB   Credit limit (kDKK)   126.5 84.1 136.1 124.6 44.5 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 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   2,624 2,087 2,188 2,273 2,161 1,303 0.0 0.0   EBITDA   717 680 567 838 634 313 0.0 0.0   EBIT   603 565 556 744 602 299 0.0 0.0   Pre-tax profit (PTP)   595.3 566.6 553.8 742.8 604.1 318.1 0.0 0.0   Net earnings   463.6 433.9 411.7 572.6 473.4 241.1 0.0 0.0   Pre-tax profit without non-rec. items   595 567 554 743 604 318 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   508 450 632 538 644 0.0 0.0 0.0   Shareholders equity total   1,092 1,526 938 1,111 974 745 245 245   Interest-bearing liabilities   131 1.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,663 1,928 1,536 1,591 1,339 1,116 245 245   Net Debt   -816 -1,308 -755 -1,039 -469 -1,113 -245 -245     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   2,624 2,087 2,188 2,273 2,161 1,303 0.0 0.0   Gross profit growth   32.4% -20.5% 4.8% 3.9% -4.9% -39.7% -100.0% 0.0%   Employees   0 3 3 3 3 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% -33.3% -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)   1,663 1,928 1,536 1,591 1,339 1,116 245 245   Balance sheet change%   -3.3% 15.9% -20.3% 3.6% -15.8% -16.7% -78.0% 0.0%   Added value   716.7 680.3 566.7 837.5 695.5 313.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -228 -173 172 -188 73 -658 0 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 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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 (%)   23.0% 27.1% 25.4% 32.7% 27.8% 22.9% 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 %   36.1% 31.9% 32.3% 48.1% 41.7% 26.2% 0.0% 0.0%   ROI %   42.6% 40.7% 43.6% 68.8% 55.0% 35.9% 0.0% 0.0%   ROE %   44.2% 33.1% 33.4% 55.9% 45.4% 28.1% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   65.7% 79.2% 61.1% 69.8% 72.7% 66.8% 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, %   -113.9% -192.3% -133.2% -124.0% -74.1% -355.5% 0.0% 0.0%   Gearing %   12.0% 0.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 9.1% 1,165.4% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.1 4.0 1.7 2.5 2.4 3.0 0.0 0.0   Current Ratio   2.1 4.0 1.7 2.5 2.4 3.0 0.0 0.0   Cash and cash equivalent   947.0 1,309.1 755.1 1,038.8 469.4 1,113.3 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 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   615.4 1,108.1 375.6 638.9 399.7 745.0 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  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 227 189 279 232 157 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 227 189 279 211 157 0 0   EBIT / employee   0 188 185 248 201 149 0 0   Net earnings / employee   0 145 137 191 158 121 0 0