Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Kvægpraksis af 11. april 2022 ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   2.1% 4.0% 1.9% 1.7% 1.9% 2.8% 11.6% 11.6%   Credit score (0-100)   69 52 72 75 71 57 20 20   Credit rating   A BBB A A A BBB BB BB   Credit limit (kDKK)   0.2 0.0 2.0 5.3 2.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 7,361 0 0 0 0 0 0   Gross profit   4,592 5,622 6,428 5,922 6,259 6,376 0.0 0.0   EBITDA   1,219 1,574 3,510 2,684 3,405 3,658 0.0 0.0   EBIT   998 1,266 3,192 2,368 3,267 3,576 0.0 0.0   Pre-tax profit (PTP)   979.5 1,292.1 3,190.8 2,369.9 3,286.1 3,580.2 0.0 0.0   Net earnings   750.6 1,007.7 2,488.8 1,848.5 2,563.1 2,791.5 0.0 0.0   Pre-tax profit without non-rec. items   980 1,292 3,191 2,370 3,286 3,580 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Tangible assets total   576 375 185 326 229 122 0.0 0.0   Shareholders equity total   1,001 1,308 2,797 2,146 2,909 3,100 2,850 2,850   Interest-bearing liabilities   2.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   2,591 3,392 3,499 2,968 3,740 3,706 2,850 2,850   Net Debt   -691 -1,535 -1,928 -1,280 -1,820 -214 -2,850 -2,850     See the entire balance sheet 1000.0 Volume  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales   0 7,361 0 0 0 0 0 0   Net sales growth   0.0% 0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   4,592 5,622 6,428 5,922 6,259 6,376 0.0 0.0   Gross profit growth   0.0% 22.4% 14.3% -7.9% 5.7% 1.9% -100.0% 0.0%   Employees   4 4 4 4 4 4 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 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)   2,591 3,392 3,499 2,968 3,740 3,706 2,850 2,850   Balance sheet change%   0.0% 30.9% 3.2% -15.2% 26.0% -0.9% -23.1% 0.0%   Added value   997.8 1,266.4 3,191.9 2,367.5 3,267.5 3,575.9 0.0 0.0   Added value %   0.0% 17.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   682 -611 -611 -278 -254 -189 -122 0   Net sales trend   0.0 0.0 -1.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   1.0 2.0 3.0 4.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A EBITDA %   0.0% 21.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 17.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   21.7% 22.5% 49.7% 40.0% 52.2% 56.1% 0.0% 0.0%   Net Earnings %   0.0% 13.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 17.9% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 17.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   39.1% 43.2% 92.8% 73.5% 98.1% 96.5% 0.0% 0.0%   ROI %   97.8% 110.4% 155.8% 96.2% 130.2% 119.6% 0.0% 0.0%   ROE %   75.0% 87.3% 121.3% 74.8% 101.4% 92.9% 0.0% 0.0%   1000.0 Solidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Equity ratio %   38.6% 38.6% 79.9% 72.3% 77.8% 83.7% 100.0% 100.0%   Relative indebtedness %   0.0% 28.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 7.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -56.7% -97.6% -54.9% -47.7% -53.4% -5.8% 0.0% 0.0%   Gearing %   0.2% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   3,039.1% 109.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Quick Ratio   0.9 1.2 4.3 3.0 4.0 5.7 0.0 0.0   Current Ratio   1.1 1.3 4.5 3.2 4.2 5.9 0.0 0.0   Cash and cash equivalent   692.7 1,535.2 1,928.1 1,279.9 1,819.7 213.7 0.0 0.0   1000.0 Capital use efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Trade debtors turnover (days)   0.0 50.1 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 28.5 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 37.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   96.2 671.5 2,459.9 1,777.6 2,644.9 2,943.2 0.0 0.0   Net working capital %   0.0% 9.1% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2016 2016/12 2017 2017/12 2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022e N/A 2023e N/A Net sales / employee   0 1,840 0 0 0 0 0 0   Added value / employee   249 317 798 592 817 894 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   305 393 877 671 851 914 0 0   EBIT / employee   249 317 798 592 817 894 0 0   Net earnings / employee   188 252 622 462 641 698 0 0