Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

AGROBRAZIL 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% 0.6% 0.6%   Bankruptcy risk   2.1% 1.4% 1.1% 1.3% 1.0% 0.9% 9.8% 9.8%   Credit score (0-100)   69 80 85 80 87 88 25 25   Credit rating   A A A A A A BB BB   Credit limit (kDKK)   1.5 190.9 1,124.9 445.6 1,773.5 2,163.4 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   0.1 18.9 -5.9 87.6 40.6 78.5 0.0 0.0   EBITDA   0.1 8.9 -5.9 87.6 40.6 78.5 0.0 0.0   EBIT   0.1 8.9 -5.9 87.6 40.6 78.5 0.0 0.0   Pre-tax profit (PTP)   -1,140.2 -367.5 6,546.8 -847.6 4,153.9 649.7 0.0 0.0   Net earnings   -1,140.2 -367.5 6,546.8 -847.6 4,153.9 649.7 0.0 0.0   Pre-tax profit without non-rec. items   -1,140 -368 6,547 -848 4,154 650 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   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   19,750 19,382 25,929 25,081 29,235 29,885 3,137 3,137   Interest-bearing liabilities   6,601 9,500 12,440 12,238 14,055 13,455 0.0 0.0   Balance sheet total (assets)   26,987 29,178 39,379 39,240 43,343 43,369 3,137 3,137   Net Debt   6,599 9,484 12,399 12,229 13,941 13,313 -3,137 -3,137     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   0.1 18.9 -5.9 87.6 40.6 78.5 0.0 0.0   Gross profit growth   -99.2% 14,127.1% 0.0% 0.0% -53.6% 93.2% -100.0% 0.0%   Employees   0 0 0 0 0 1 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)   26,987 29,178 39,379 39,240 43,343 43,369 3,137 3,137   Balance sheet change%   -2.3% 8.1% 35.0% -0.4% 10.5% 0.1% -92.8% 0.0%   Added value   0.1 8.9 -5.9 87.6 40.6 78.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 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 -1.0 1.0 2.0 3.0 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 (%)   100.0% 47.2% 100.0% 100.0% 100.0% 100.0% 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 %   1.6% 1.2% 21.0% 1.0% 12.3% 3.3% 0.0% 0.0%   ROI %   1.6% 1.2% 21.4% 1.1% 12.6% 3.3% 0.0% 0.0%   ROE %   -5.6% -1.9% 28.9% -3.3% 15.3% 2.2% 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 %   73.2% 66.4% 65.8% 63.9% 67.5% 68.9% 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, %   4,961,970.7% 106,302.4% -210,510.1% 13,952.3% 34,301.2% 16,953.7% 0.0% 0.0%   Gearing %   33.4% 49.0% 48.0% 48.8% 48.1% 45.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   23.9% 8.8% 5.9% 10.2% 6.9% 5.6% 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   16.0 41.8 22.4 10.2 451.5 808.0 0.0 0.0   Current Ratio   16.0 41.8 22.4 10.2 451.5 808.0 0.0 0.0   Cash and cash equivalent   1.2 15.7 41.4 8.7 113.2 141.8 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   9,559.8 12,092.3 21,579.4 18,131.5 24,159.9 24,209.6 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   0 0 0 0 0 79 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 79 0 0   EBIT / employee   0 0 0 0 0 79 0 0   Net earnings / employee   0 0 0 0 0 650 0 0