Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

GRISEHANDLER JESPER MADSEN, LIVESTOCK EKSPORT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

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

1000.0 Bankruptcy Risk  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Bankruptcy risk for industry   2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3% 2.3%   Bankruptcy risk   7.0% 3.7% 7.2% 11.8% 7.0% 18.3% 18.0% 17.9%   Credit score (0-100)   36 51 32 19 33 8 8 8   Credit rating   BBB BBB BBB BB BBB B B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   285 697 -1,602 144 1,361 193 0.0 0.0   EBITDA   285 697 -1,602 -380 605 -822 0.0 0.0   EBIT   270 682 -1,617 -393 325 -822 0.0 0.0   Pre-tax profit (PTP)   336.2 752.1 -1,654.9 -401.5 241.2 -903.2 0.0 0.0   Net earnings   262.2 586.6 -1,653.6 -401.5 575.1 -1,172.1 0.0 0.0   Pre-tax profit without non-rec. items   336 752 -1,655 -401 241 -903 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Tangible assets total   42.7 28.0 13.2 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   2,118 2,704 1,051 649 1,224 52.2 -27.8 -27.8   Interest-bearing liabilities   1,069 342 753 1,033 457 250 27.8 27.8   Balance sheet total (assets)   4,314 3,704 4,740 6,116 2,637 763 0.0 0.0   Net Debt   1,069 -618 752 1,025 456 240 27.8 27.8     See the entire balance sheet 1000.0 Volume  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   285 697 -1,602 144 1,361 193 0.0 0.0   Gross profit growth   -70.5% 144.4% 0.0% 0.0% 847.5% -85.8% -100.0% 0.0%   Employees   0 0 0 1 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 100.0% 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)   4,314 3,704 4,740 6,116 2,637 763 0 0   Balance sheet change%   15.6% -14.1% 28.0% 29.0% -56.9% -71.1% -100.0% 0.0%   Added value   285.1 696.9 -1,602.5 -379.7 338.4 -821.8 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -29 -29 -29 -26 -280 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 -2.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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 (%)   94.8% 97.9% 100.9% -273.6% 23.9% -426.5% 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 %   6.9% 19.4% -38.3% -7.1% 7.4% -48.3% 0.0% 0.0%   ROI %   9.4% 24.9% -66.7% -22.3% 19.3% -82.9% 0.0% 0.0%   ROE %   13.2% 24.3% -88.1% -47.2% 61.4% -183.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Equity ratio %   49.1% 73.0% 22.2% 10.6% 46.4% 6.8% -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, %   374.9% -88.6% -46.9% -270.0% 75.4% -29.2% 0.0% 0.0%   Gearing %   50.5% 12.6% 71.6% 159.1% 37.4% 478.8% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   -6.2% 3.6% 6.9% 1.5% 11.3% 23.0% 0.0% 0.0%   1000.0 Liquidity  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Quick Ratio   1.9 3.7 1.3 1.1 1.9 1.1 0.0 0.0   Current Ratio   1.9 3.7 1.3 1.1 1.9 1.1 0.0 0.0   Cash and cash equivalent   0.4 959.3 1.1 7.9 1.2 9.7 0.0 0.0   1000.0 Capital use efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e 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   2,077.9 2,677.7 1,037.4 649.2 1,224.3 52.2 -13.9 -13.9   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/9 2020 2020/9 2021 2021/9 2022 2022/9 2023 2023/9 2024 2024/9 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 -380 169 -411 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 -380 303 -411 0 0   EBIT / employee   0 0 0 -393 163 -411 0 0   Net earnings / employee   0 0 0 -401 288 -586 0 0