Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

VESTERGAARD SVINEPRODUKTION ApS

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   7.5% 1.3% 0.9% 5.4% 11.9% 1.1% 7.4% 7.3%   Credit score (0-100)   34 80 89 40 19 80 33 33   Credit rating   BB A A BBB BB A BB BBB   Credit limit (kDKK)   0.0 64.4 497.0 0.0 -0.0 311.4 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   452 5,556 4,199 912 -523 8,102 0.0 0.0   EBITDA   -1,287 2,959 2,231 -1,081 -2,776 5,933 0.0 0.0   EBIT   -1,330 2,924 2,192 -1,129 -2,815 5,905 0.0 0.0   Pre-tax profit (PTP)   -1,814.4 2,388.7 1,903.7 -1,512.7 -3,471.2 5,195.0 0.0 0.0   Net earnings   -1,416.4 1,985.6 1,367.4 -1,250.7 -2,603.2 4,221.0 0.0 0.0   Pre-tax profit without non-rec. items   -1,814 2,389 1,904 -1,513 -3,471 5,195 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   3,830 3,768 3,809 3,830 3,980 4,068 0.0 0.0   Shareholders equity total   1,493 3,478 4,846 3,595 992 5,213 5,088 5,088   Interest-bearing liabilities   8,700 6,598 5,595 6,305 9,100 5,442 0.0 0.0   Balance sheet total (assets)   10,782 11,175 12,175 11,408 12,474 12,437 5,088 5,088   Net Debt   8,700 6,598 5,595 6,305 9,100 5,442 -5,088 -5,088     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   452 5,556 4,199 912 -523 8,102 0.0 0.0   Gross profit growth   -90.9% 1,129.9% -24.4% -78.3% 0.0% 0.0% -100.0% 0.0%   Employees   6 6 6 6 7 6 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 16.7% -14.3% -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)   10,782 11,175 12,175 11,408 12,474 12,437 5,088 5,088   Balance sheet change%   25.1% 3.7% 8.9% -6.3% 9.3% -0.3% -59.1% 0.0%   Added value   -1,287.2 2,959.1 2,230.8 -1,081.1 -2,766.7 5,933.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -5 -97 2 -28 111 60 -4,068 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 -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 (%)   -294.4% 52.6% 52.2% -123.8% 538.5% 72.9% 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 %   -13.7% 26.6% 18.8% -9.6% -23.6% 47.4% 0.0% 0.0%   ROI %   -14.6% 28.8% 21.0% -10.9% -28.1% 56.7% 0.0% 0.0%   ROE %   -64.4% 79.9% 32.9% -29.6% -113.5% 136.1% 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 %   13.8% 31.1% 39.8% 31.5% 8.0% 41.9% 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, %   -675.9% 223.0% 250.8% -583.2% -327.8% 91.7% 0.0% 0.0%   Gearing %   582.8% 189.7% 115.5% 175.4% 917.3% 104.4% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   7.1% 7.0% 4.7% 6.4% 8.5% 9.8% 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   0.1 0.1 0.1 0.2 0.1 0.6 0.0 0.0   Current Ratio   0.6 0.8 1.0 0.8 0.6 1.4 0.0 0.0   Cash and cash equivalent   0.0 0.0 0.0 0.0 0.0 0.0 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   -3,994.7 -1,894.6 -334.5 -1,867.6 -4,645.6 1,750.6 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 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   -215 493 372 -180 -395 989 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -215 493 372 -180 -397 989 0 0   EBIT / employee   -222 487 365 -188 -402 984 0 0   Net earnings / employee   -236 331 228 -208 -372 703 0 0