Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Skive Frugt og Grøntbørs 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% 3.5% 3.5%   Bankruptcy risk   1.4% 1.3% 4.7% 1.9% 0.8% 0.8% 6.9% 6.8%   Credit score (0-100)   79 81 45 68 91 90 35 35   Credit rating   A A BBB A AA AA BBB BBB   Credit limit (kDKK)   16.8 42.8 0.0 0.9 522.3 642.1 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   4,426 5,713 7,005 9,526 11,704 12,855 0.0 0.0   EBITDA   612 1,159 -101 722 1,750 2,602 0.0 0.0   EBIT   452 984 -453 290 1,222 2,079 0.0 0.0   Pre-tax profit (PTP)   505.8 1,049.2 -396.6 296.0 1,238.2 2,163.3 0.0 0.0   Net earnings   381.6 833.3 -423.7 318.1 972.4 1,689.1 0.0 0.0   Pre-tax profit without non-rec. items   506 1,049 -397 296 1,238 2,163 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   129 75.5 330 368 386 420 0.0 0.0   Shareholders equity total   1,434 2,267 2,128 2,446 3,419 4,108 1,467 1,467   Interest-bearing liabilities   565 141 432 38.2 264 540 0.0 0.0   Balance sheet total (assets)   3,544 4,576 7,271 6,514 6,391 8,224 1,467 1,467   Net Debt   0.6 139 145 5.7 249 527 -474 -474     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   4,426 5,713 7,005 9,526 11,704 12,855 0.0 0.0   Gross profit growth   17.1% 29.1% 22.6% 36.0% 22.9% 9.8% -100.0% 0.0%   Employees   11 12 18 24 26 25 0 0   Employee growth %   10.0% 9.1% 50.0% 33.3% 8.3% -3.8% -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)   3,544 4,576 7,271 6,514 6,391 8,224 1,467 1,467   Balance sheet change%   4.6% 29.1% 58.9% -10.4% -1.9% 28.7% -82.2% 0.0%   Added value   612.5 1,159.1 -101.2 721.6 1,653.3 2,601.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -363 -261 1,701 -707 -824 -799 -420 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 (%)   10.2% 17.2% -6.5% 3.0% 10.4% 16.2% 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 %   15.3% 26.6% -5.6% 6.0% 20.7% 31.7% 0.0% 0.0%   ROI %   29.7% 48.1% -12.5% 14.9% 39.6% 51.5% 0.0% 0.0%   ROE %   30.7% 45.0% -19.3% 13.9% 33.2% 44.9% 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 %   40.5% 49.5% 29.3% 37.6% 53.5% 50.0% 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, %   0.1% 12.0% -143.2% 0.8% 14.2% 20.3% 0.0% 0.0%   Gearing %   39.4% 6.2% 20.3% 1.6% 7.7% 13.2% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   4.3% 8.3% 23.3% 49.8% 65.8% 37.3% 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   1.3 1.8 0.9 1.0 1.5 1.6 0.0 0.0   Current Ratio   1.5 2.0 1.0 1.2 1.8 1.8 0.0 0.0   Cash and cash equivalent   564.7 2.3 287.4 32.6 15.1 12.9 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   1,140.3 2,136.7 108.0 704.5 2,077.2 3,001.3 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   56 97 -6 30 64 104 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   56 97 -6 30 67 104 0 0   EBIT / employee   41 82 -25 12 47 83 0 0   Net earnings / employee   35 69 -24 13 37 68 0 0